{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Disclaimer","READ ME","Freight task analysis","Dashboard A","Dashboard B","Calculations step-by-step","H2 cost calculator","BEV payload calculator","Default scenario references","Saved scenarios","Veh type by distance","vehicle_weight_category_stats 2","vehicle_weight_category_machine","stats output"],"not_rendered":{"charts":6,"images":10,"macros":1,"external_links":0,"defined_names":467,"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":"Disclaimer","index":0,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Comparison tool qualifications, assumptions and limited conditions"]
[]
[null,"Ara Ake owns, or has a licence to use, all the intellectual property included in this long-distance heavy freight total cost of ownership comparison tool.  The comparison tool is not to be used, reproduced, or distributed for any purpose other than those permitted by the terms of the Creative Commons – Attribution ShareAlike 4.0 International (CC BY-SA 4.0) license. "]
[]
[null,"Ara Ake believes that the information provided by others which is incorporated or reflected in the comparison tool is reliable, but this has not been verified. No warranty is given as to the accuracy of that information. "]
[]
[null,"The results produced by the comparison tool are solely for illustrative purposes and should not be used to forecast or predict actual results. Neither Ara Ake nor NERA accept any responsibility for any results produced by using the comparison tool. No obligation is assumed to revise the comparison tool to reflect changes, events or conditions which occur subsequent to the date on which the comparison tool was first made available on the Ara Ake website. Neither Ara Ake nor NERA have any responsibility for any modifications to, or derivative works based upon, the comparison tool made by any person."]
[]
[null,"The comparison tool is provided for use by businesses within New Zealand. Neither Ara Ake nor NERA have any liability for any use of the comparison tool for non-business purposes or outside of New Zealand. All decisions in connection with the use of the comparison tool or any results produced by the comparison tool are the sole responsibility of the user. "]
[]
[null,"The comparison tool is provided “as is”, without any warranties or representations, express or implied, about its accuracy or completeness. To the maximum extent permitted by law, neither Ara Ake (including its affiliates) nor NERA have any liability to any user of the comparison tool in respect of the information set out in the comparison tool or any actions taken or refrained from or decisions made as a consequence of that information or for any consequential, special or similar losses or damages, even if you advise Ara Ake of the possibility of those losses or damages.  "]
[]
[null,"Neither Ara Ake nor NERA accept any liability for (i) any third party software (ii) any liability that may arise as a result of delay or the user’s failure to install any software updates, upgrades, modifications, bug fixes, enhancements or versions; (iii) the user’s use of the comparison tool, whether or not this use is in the manner described in the comparison tool user guide; (iv) any viruses, worms, disabling, programming codes or other items that may be introduced to the user’s system, network or hardware as a result of installation and/or operation of any third party software; or (v) any failure of the user’s network and/or their IT system to comply with any requirements necessary to operate any third party software on which operation of the comparison tool is reliant and all other losses or damages arising from or relating to the user’s network and/or IT system functionality impairments or failures, network connections and/or telecommunications links. "]
[]
[null,"If Ara Ake and/or NERA are found to have any liability to any user of the comparison tool (or any other person), that liability is limited to $10."]
[]
[null,"The rights and obligations relating to the use of the comparison tool are governed in accordance with the laws of New Zealand and all money is in New Zealand currency."]

{"sheet":"READ ME","index":1,"n_rows":94,"n_cols":4,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[]
[null,"What's new in Version 3.0"]
[]
[null,null,"Version 3.0 of this comparison tool includes the following additions:"]
[null,null,null,"- A new vehicle+fuel combination of Diesel + H2 blend in an ICEV (replacing the blue hyrdogen FCEV option); and"]
[null,null,null,"- Added the cost per tonne of carbon abated for each vehicle+fuel combination on Dashboard A."]
[]
[null,null,"Version 2.0 of this comparison tool included the following additions to Version 1.0:"]
[null,null,null,"- Two new default scenarios to load into the calculator, one for a medium HGV (26t) and one for a smaller HGV (16t); and"]
[null,null,null,"- An option to \"pay for the vehicle\" using a lease cost input instead of purchasing and financing the vehicle."]
[]
[]
[null,"Comparison tool purpose"]
[]
[null,null,"The purpose of this comparison tool is to allow users to estimate and compare the total cost of ownership (TCO) per tonne-kilometre of "]
[null,null,"moving heavy freight in New Zealand using various vehicle+fuels. The comparison tool requests user-defined inputs around long-haul "]
[null,null,"freight operation costs for:"]
[null,null,null,"- Green hydrogen (H2) in a fuel cell electric vehicle (FCEV)"]
[null,null,null,"- Directly charging a battery electric vehicle (BEV)"]
[null,null,null,"- Drop-in biodiesel in an internal combustion engine vehicle (ICEV)"]
[null,null,null,"- Conventional biodiesel in an ICEV"]
[null,null,null,"- Diesel + H2 blend in an ICEV"]
[null,null,null,"- Diesel in an ICEV (while paying a carbon price)"]
[]
[null,null,"Default scenario disclaimer:  A default scenario is presented on each of the input tabs, intending to provide a reasonable estimate for"]
[null,null,"each available parameter for user convenience. However, these default inputs are not intended to represent the views of Ara Ake or"]
[null,null,"NERA. Each assumption is based on publicly available information at the time of publishing. New Zealand government and policy "]
[null,null,"documents are relied upon where relevant and available. A reference and/or note relating to each default input can be found in the"]
[null,null,"penultimate tab, Default scenario references."]
[]
[]
[null,"Freight task analysis"]
[]
[null,null,"Freight task analysis presents an aggregate analysis of EROAD's fleet movement tracking data for 2020.  The analysis presents charts "]
[null,null,"which group daily vehicle trips into weight bands for the truck and distance bands for the trip to help the user understand the composition "]
[null,null,"of the freight task within New Zealand.  Following the charts, a table is presented with driving behaviour statistics to assist the user in "]
[null,null,"defining a trip for their comparison."]
[]
[]
[null,"Dashboard A"]
[]
[null,null,"Dashboard A presents point-in-time calculations of total cost of ownership per kilometre (TCO/km) and total cost of ownership "]
[null,null,"per tonne-kilometre (TCO/tkm) for the various vehicle+fuel combinations with user input boxes for assumptions. A bar chart "]
[null,null,"with cost components displayed for each vehicle+fuel combination in TCO/tkm is the main output displayed. Footnotes are "]
[null,null,"provided for guidance and further description on certain inputs."]
[]
[]
[null,"Dashboard B"]
[]
[null,null,"Dashboard B presents a ten-year projection of TCO with further user inputs to calculate projections. The inputs available for"]
[null,null,"projection on Dashboard B generally reflect those on Dashboard A, although certain inputs which are assumed to remain "]
[null,null,"unchanged over time are not included to simplify the presentation. In general, two options are presented for the user to choose "]
[null,null,"from with a dropdown menu:"]
[null,null,null,"- Using the \"year one\" input from Dashboard A, a trend change input with a ceiling/floor value option can be selected."]
[null,null,null,"- Alternatively, individual user-defined inputs can be filled for each year."]
[]
[null,null,"The main output displayed in this Dashboard are the TCO/tkm in a line chart and table. "]
[]
[]
[null,"Calculations step-by-step"]
[]
[null,null,"Calculations-step-by-step is for informational purposes. This walks the user through the calculations underlying the TCO "]
[null,null,"calculations for each vehicle+fuel combination. Further footnotes are provided for guidance and clarification."]
[]
[]
[null,"H2 cost calculator"]
[]
[null,null,"H2 cost calculator has optional user input to develop a built-up cost for green H2. Note that these calculations are relatively"]
[null,null,"high level, but the purpose of the cost build up option is such that the cost of electricity is transparent, such that the cost of"]
[null,null," green H2 can be developed comparably to the cost of directly charging a BEV."]
[]
[null,null,"The output from this sheet may be overriden by direct user-defined delivered cost of H2 fuel on this tab as well."]
[]
[]
[null,"BEV payload calculator"]
[]
[null,null,"BEV payload calculator has optional user input to develop the BEV payload capacity based on the size of battery specified "]
[null,null,"on Dashboard A. Specific inputs on (a) the powertrain weight reduction in a BEV from an ICEV and (b) battery energy density "]
[null,null,"is required to use this comparison tool properly. If this information is unavailable but the user wishes to change the payload"]
[null,null,"directly, the output from this calculator can be overridden on this tab as well."]
[]
[]
[null,"Default scenario references"]
[]
[null,null,"Default scenario references provides, for each input throughout the comparison tool, a publicly available source from which the "]
[null,null,"assumption was derived. As noted, New Zealand government and policy documents are referenced where available and"]
[null,null,"relevant. In particular, the Climate Change Commission 2021 modelling and Ministry for the Environment's 2020 MACC tool."]
[]
[]
[null,"Saved scenarios"]
[]
[null,null,"Saved scenarios allows the user to save and store user-defined scenarios for Dashboard A, which can be loaded back into the "]
[null,null,"dashboard as required. Note that scenarios developed in Dashboard B cannot be saved in this version of the comparison tool."]
[null,null,"Further instruction on how to use this tool is provided within the tab."]

{"sheet":"Freight task analysis","index":2,"n_rows":172,"n_cols":12,"rows_kept":172,"cut":false,"hidden":false,"merged":[[2,1,2,11],[158,1,164,1],[4,1,4,10],[6,1,6,10],[16,1,16,10],[50,1,50,10],[83,1,83,10],[123,1,129,1],[130,1,136,1],[137,1,143,1],[144,1,150,1],[151,1,157,1]]}
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Freight task analysis of EROAD data",null,null,null,null,null,null,null,null,null," "]
[null,"For the following analysis of the freight task, we have obtained aggregated vehicle movement data from EROAD regarding commercial freight vehicles from 7.5t and above in 2020."]
[]
[null,"EROAD's fleet tracking service collects data from a large proportion of the commercial road freight industry in New Zealand. Therefore, these aggregations should be largely representative of the overall road freight movement, but note that because these data do not represent the entirety of New Zealand's fleet, there could potentially be subsections of the fleet which are underrepresented or overrepresented in this dataset."]
[]
[null,"First, Figures 1 to 3 show the composition of freight movements across weight bands (as defined directly below) and 100km-increment distance bands (up through a >700km band). Following this breakdown, a table is presented which contains various statistics to help the user define freight trips in Dashboard A for any given weight band and distance band combination."]
[]
[null,"Weight bands in analysis",null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[null,"Figure 1",null,null,null,null,null,null,null,null,null," "]
[null,"Percent of all trips taken within a distance band by each weight band "]
[]
[null,"Each bar in Figure 1 represents all trips taken within the distance band.  Within the bar, the colour-coded portions represent the proportion of those trips taken by vehicles within a given weight band.  The gold box on the right-hand side shows the percent of total trips taken within that distance band. For example, 61.9% of all trips are less than 100kms."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Source: NERA analysis of EROAD data."]
[]
[]
[null,"Figure 2",null,null,null,null,null,null,null,null,null," "]
[null,"Percent of total trips within each weight band taken within the distance band"]
[]
[null,"Each bar in Figure 2 represents all trips taken within the weight band.  Within the bar, the gradient shading represent the proportion of those trips taken within a given 100-km increment distance band.  The gold box on the right-hand side shows the percent of total trips taken by vehicles within that weight band. For example, 30.1% of all trips are taken by vehicles that weigh between 20t - 25t."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Source: NERA analysis of EROAD data."]
[]
[]
[null,"Figure 3",null,null,null,null,null,null,null,null,null," "]
[null,"Percent of average annual days driving within a distance band by weight band"]
[null,"Each bar in Figure 3 represents the annual days driving by any single truck within the weight band.  Within the bar, the gradient shading represents the average proportion of those trips taken within a given 100-km increment distance band.  The gold box on the right-hand side shows the median annual days driving by a single truck within the weight band. For example, the median days a 30t+ truck is driven is 243 in a year, and on average, roughly 24% of those days are spent making a trip between 0 and 100 kms."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Source: NERA analysis of EROAD data."]
[]
[]
[null,"Table 1",null,null,null,null,null,null,null,null,null," "]
[null,"Statistics by weight band and distance band",null,null,null,null,null,null,null,null,null," "]
[]
[null,"Table 1 includes statistics on the behaviour of truck drivers driving a truck in a given weight band across a certain distance band.  "]
[]
[null,"These statistics can guide a user in defining the trip in Dashboard A."]
[]
[null,null,null,"0-100km","100-200km","200-300km","300-400km","400-500km","500-600km","600-700km","700km+"]
[null,"3.5t - 7.5t","Average speed (kph)",{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$124)","v":33},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$124)","v":50},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$124)","v":55},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$124)","v":60},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$124)","v":66},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$124)","v":70},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$124)","v":70},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$124)","v":69}]
[null,null,"Average count of 15+ minute stops",{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$124)","v":2},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$124)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$124)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$124)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$124)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$124)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$124)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$124)","v":6}]
[null,null,"Average length of 15+ minute stop (mins)",{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$124)","v":30},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$124)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$124)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$124)","v":33},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$124)","v":28},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$124)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$124)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$124)","v":32}]
[null,null,"Total length of 15+ min stop time less un/load (hours)1",{"$f":"(D126*(D125-2))/60","v":0},{"$f":"(E126*(E125-2))/60","v":0.53333333333333333},1.0666666666666667,1.1000000000000001,0.93333333333333335,0.53333333333333333,0.45,2.1333333333333333]
[null,null,"Median annual days driving for a truck in weight band",224,224,224,224,224,224,224,224]
[null,null,"Percent of total weight band trips taken",{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$124)","v":0.83358066490053606},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$124)","v":0.13455570090101973},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$124)","v":2.638569800632436E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$124)","v":4.4336473528193967E-3},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$124)","v":7.5115513002312095E-4},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$124)","v":1.6122354010252352E-4},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$124)","v":7.3283427319328871E-5},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$124)","v":5.8626741855463098E-5}]
[null,null,"Average percent of annual trips by any given truck",{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$124)","v":0.56172839506172845},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$124)","v":0.24691358024691357},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$124)","v":0.10493827160493827},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$124)","v":4.9382716049382713E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$124)","v":1.2345679012345678E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$124)","v":1.2345679012345678E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$124)","v":6.1728395061728392E-3},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$124)","v":6.1728395061728392E-3}]
[null,"7.5 - 10t","Average speed (kph)",{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$131)","v":30},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":47},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":55},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":59},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":64},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":66},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":67},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":71}]
[null,null,"Average count of 15+ minute stops",{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$131)","v":2},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":4}]
[null,null,"Average length of 15+ minute stop (mins)",{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$131)","v":28},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":26},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":25},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":29},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":26}]
[null,null,"Total length of 15+ min stop time less un/load (hours)1",{"$f":"(D133*(D132-2))/60","v":0},{"$f":"(E133*(E132-2))/60","v":0.9},{"$f":"(F133*(F132-2))/60","v":0.8666666666666667},{"$f":"(G133*(G132-2))/60","v":0.83333333333333337},{"$f":"(H133*(H132-2))/60","v":0.96666666666666667},{"$f":"(I133*(I132-2))/60","v":0.9},{"$f":"(J133*(J132-2))/60","v":0.53333333333333333},{"$f":"(K133*(K132-2))/60","v":0.8666666666666667}]
[null,null,"Median annual days driving for a truck in weight band",221,221,221,221,221,221,221,221]
[null,null,"Percent of total weight band trips taken",{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$131)","v":0.80663272865821389},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":0.15076836780052072},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":3.3078974662913027E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":7.1915416040471605E-3},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":1.7992083483267362E-3},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":3.9688419448383888E-4},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":5.291789259784518E-5},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":7.9376838896767774E-5}]
[null,null,"Average percent of annual trips by any given truck",{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$131)","v":0.46082949308755761},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":0.21658986175115208},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":0.16589861751152074},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":4.6082949308755762E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":7.8341013824884786E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":1.8433179723502304E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":4.608294930875576E-3},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":9.2165898617511521E-3}]
[null,"10 - 20t","Average speed (kph)",{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$138)","v":31},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":47},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":55},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":59},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":64},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":66},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":67},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":71}]
[null,null,"Average count of 15+ minute stops",{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$138)","v":2},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":4}]
[null,null,"Average length of 15+ minute stop (mins)",{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$138)","v":30},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$124)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$124)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$124)","v":33},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$124)","v":28},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$124)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$124)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$124)","v":32}]
[null,null,"Total length of 15+ min stop time less un/load (hours)1",{"$f":"(D140*(D139-2))/60","v":0},{"$f":"(E140*(E139-2))/60","v":1.0666666666666667},{"$f":"(F140*(F139-2))/60","v":1.0666666666666667},{"$f":"(G140*(G139-2))/60","v":1.1000000000000001},{"$f":"(H140*(H139-2))/60","v":0.93333333333333335},{"$f":"(I140*(I139-2))/60","v":1.0666666666666667},{"$f":"(J140*(J139-2))/60","v":0.45},{"$f":"(K140*(K139-2))/60","v":1.0666666666666667}]
[null,null,"Median annual days driving for a truck in weight band",221,221,221,221,221,221,221,221]
[null,null,"Percent of total weight band trips taken",{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$138)","v":0.71408077739696074},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":0.15076836780052072},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":3.3078974662913027E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":7.1915416040471605E-3},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":1.7992083483267362E-3},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":3.9688419448383888E-4},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":5.291789259784518E-5},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":7.9376838896767774E-5}]
[null,null,"Average percent of annual trips by any given truck",{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$138)","v":0.41891891891891891},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$131)","v":0.21658986175115208},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$131)","v":0.16589861751152074},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$131)","v":4.6082949308755762E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$131)","v":7.8341013824884786E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$131)","v":1.8433179723502304E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$131)","v":4.608294930875576E-3},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$131)","v":9.2165898617511521E-3}]
[null,"20 - 25t","Average speed (kph)",{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$145)","v":31},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$145)","v":48},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$145)","v":55},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$145)","v":59},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$145)","v":63},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$145)","v":65},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$145)","v":67},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$145)","v":70}]
[null,null,"Average length of 15+ minute stop (mins)",{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$145)","v":2},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$145)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$145)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$145)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$145)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$145)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$145)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$145)","v":3}]
[null,null,"Average length of stop (mins)",{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$145)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$145)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$145)","v":26},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$145)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$145)","v":28},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$145)","v":31},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$145)","v":34},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$145)","v":44}]
[null,null,"Total length of 15+ min stop time less un/load (hours)1",{"$f":"(D147*(D146-2))/60","v":0},{"$f":"(E147*(E146-2))/60","v":0.45},{"$f":"(F147*(F146-2))/60","v":0.43333333333333335},{"$f":"(G147*(G146-2))/60","v":0.45},{"$f":"(H147*(H146-2))/60","v":0.46666666666666667},{"$f":"(I147*(I146-2))/60","v":0.51666666666666672},{"$f":"(J147*(J146-2))/60","v":0.56666666666666665},{"$f":"(K147*(K146-2))/60","v":0.73333333333333328}]
[null,null,"Median annual days driving for a truck in weight band",216,216,216,216,216,216,216,216]
[null,null,"Percent of total weight band trips taken",{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$145)","v":0.62704080351237668},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$145)","v":0.24353538748207512},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$145)","v":8.0058220681258507E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$145)","v":2.9585147746340575E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$145)","v":1.173144335383655E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$145)","v":4.4586421473241569E-3},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$145)","v":2.1001544020121297E-3},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$145)","v":1.4902006747762606E-3}]
[null,null,"Average percent of annual trips by any given truck",{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$145)","v":0.35467980295566504},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$145)","v":0.19211822660098521},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$145)","v":0.10344827586206896},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$145)","v":6.8965517241379309E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$145)","v":5.9113300492610835E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$145)","v":4.4334975369458129E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$145)","v":9.8522167487684734E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$145)","v":7.8817733990147784E-2}]
[null,"25 - 30t","Average speed (kph)",{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$152)","v":33},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$152)","v":51},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$152)","v":57},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$152)","v":61},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$152)","v":63},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$152)","v":65},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$152)","v":68},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$152)","v":70}]
[null,null,"Average count of 15+ minute stops",{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$152)","v":2},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$152)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$152)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$152)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$152)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$152)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$152)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$152)","v":4}]
[null,null,"Average length of 15+ minute stop (mins)",{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$152)","v":33},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$152)","v":31},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$152)","v":31},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$152)","v":31},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$152)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$152)","v":32},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$152)","v":34},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$152)","v":36}]
[null,null,"Total length of 15+ min stop time less un/load (hours)1",{"$f":"(D154*(D153-2))/60","v":0},{"$f":"(E154*(E153-2))/60","v":0.51666666666666672},{"$f":"(F154*(F153-2))/60","v":0.51666666666666672},{"$f":"(G154*(G153-2))/60","v":0.51666666666666672},{"$f":"(H154*(H153-2))/60","v":1.0666666666666667},{"$f":"(I154*(I153-2))/60","v":1.0666666666666667},{"$f":"(J154*(J153-2))/60","v":1.1333333333333333},{"$f":"(K154*(K153-2))/60","v":1.2}]
[null,null,"Median annual days driving for a truck in weight band",225,225,225,225,225,225,225,225]
[null,null,"Percent of total weight band trips taken",{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$152)","v":0.48390980512192633},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$152)","v":0.27700141915017951},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$152)","v":0.13260427971171773},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$152)","v":6.3223604270436232E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$152)","v":2.6620660229475658E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$152)","v":1.0128836575117567E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$152)","v":4.0979120868928033E-3},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$152)","v":2.413482854254204E-3}]
[null,null,"Average percent of annual trips by any given truck",{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$152)","v":0.33183856502242154},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$152)","v":0.21076233183856502},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$152)","v":0.13004484304932734},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$152)","v":9.8654708520179366E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$152)","v":8.0717488789237665E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$152)","v":4.9327354260089683E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$152)","v":4.4843049327354258E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$152)","v":5.3811659192825115E-2}]
[null,"30t+","Average speed (kph)",{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$159)","v":36},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$159)","v":57},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$159)","v":60},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$159)","v":62},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$159)","v":63},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$159)","v":65},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$159)","v":66},{"$f":"SUMIFS('stats output'!$K$2:$K$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$159)","v":68}]
[null,null,"Average count of 15+ minute stops",{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$159)","v":1},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$159)","v":2},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$159)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$159)","v":3},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$159)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$159)","v":4},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$159)","v":5},{"$f":"SUMIFS('stats output'!$J$2:$J$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$159)","v":6}]
[null,null,"Average length of 15+ minute stop (mins)",{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$159)","v":26},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$159)","v":26},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$159)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$159)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$159)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$159)","v":27},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$159)","v":26},{"$f":"SUMIFS('stats output'!$H$2:$H$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$159)","v":28}]
[null,null,"Total length of 15+ min stop time less un/load (hours)1",{"$f":"(D161*(D160-1))/60","v":0},{"$f":"(E161*(E160-2))/60","v":0},{"$f":"(F161*(F160-2))/60","v":0.45},{"$f":"(G161*(G160-2))/60","v":0.45},{"$f":"(H161*(H160-2))/60","v":0.9},{"$f":"(I161*(I160-2))/60","v":0.9},{"$f":"(J161*(J160-2))/60","v":1.3},{"$f":"(K161*(K160-2))/60","v":1.8666666666666667}]
[null,null,"Median annual days driving for a truck in weight band",243,243,243,243,243,243,243,243]
[null,null,"Percent of total weight band trips taken",{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$159)","v":0.33657653077436372},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$159)","v":0.24417717899018143},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$159)","v":0.17681039687331193},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$159)","v":0.10822344380540816},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$159)","v":6.3718979377839921E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$159)","v":3.6532045375107243E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$159)","v":2.1486447840869373E-2},{"$f":"SUMIFS('stats output'!$N$2:$N$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$159)","v":1.2474976962918242E-2}]
[null,null,"Average percent of annual trips by any given truck",{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,D$123,'stats output'!$A$2:$A$49,$B$159)","v":0.23744292237442921},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,E$123,'stats output'!$A$2:$A$49,$B$159)","v":0.17351598173515981},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,F$123,'stats output'!$A$2:$A$49,$B$159)","v":0.14155251141552511},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,G$123,'stats output'!$A$2:$A$49,$B$159)","v":0.11415525114155251},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,H$123,'stats output'!$A$2:$A$49,$B$159)","v":9.5890410958904104E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,I$123,'stats output'!$A$2:$A$49,$B$159)","v":8.6757990867579904E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,J$123,'stats output'!$A$2:$A$49,$B$159)","v":8.6757990867579904E-2},{"$f":"SUMIFS('stats output'!$P$2:$P$49,'stats output'!$B$2:$B$49,K$123,'stats output'!$A$2:$A$49,$B$159)","v":6.3926940639269403E-2}]
[null,null,"Source: NERA analysis of EROAD data."]
[]
[null,"Note:"]
[null,1,"We understand from EROAD that their data collection for a trip is from ignition-on to ignition-off, and that generally drivers leave their ignition running when loading and "]
[null,null,"unloading their vehicle. Therefore, the \"Total length of 15+ min stop time less un/load (mins)\" rows use the average count of +15 minute stops, subtracts two (to"]
[null,null,"represent stops counted for loading and unloading), and multiply by the average length of stops. This entry can then be input into the \"Number of 60 min stops\" in "]
[null,null,"Dashboard A.  Stops here are defined as being greater than 15 minutes assuming that any stop for less time than that is unlikely to be used for charging a vehicle."]

{"sheet":"Dashboard A","index":3,"n_rows":189,"n_cols":60,"rows_kept":189,"cut":false,"hidden":false,"merged":[[68,18,69,23],[14,1,16,7],[6,1,13,7],[21,2,25,2],[21,3,25,3],[21,5,25,5],[21,6,25,6],[21,7,25,7],[21,4,25,4],[68,39,69,42],[2,41,3,44],[3,37,4,37],[6,9,7,26],[31,10,31,16],[25,18,26,20],[26,23,27,25],[24,23,25,25],[25,22,26,22],[43,29,43,34],[31,29,31,36],[6,28,7,37],[6,39,7,44],[68,28,69,34],[68,10,69,15],[31,18,31,23]]}
[]
[null,"Total cost of ownership per tonne-kilometre "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison Tool V3.0"]
[null,"under various fuel sources + vehicle types"]
[]
[]
[null,"This comparison tool presents an estimated total cost of ownership per tonne-km (TCO/tkm) for a variety of alternative fuel+vehicle combinations against a diesel+ICEV truck. Default scenarios for varying truck sizes are presented for ease of use; however, robust, stable and New Zealand-specific data are not readily available for many of the parameters surrounding these technologies. Thus, the default scenario should be interpreted as illustrative, although every effort has been made to reference reliable sources. ",null,null,null,null,null,null,null,"General inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road User Charges",null,null,null,null,null,null,null,null,null,null,"Cost per tonne of carbon abated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEV switch"]
[]
[null,null,null,null,null,null,null,null,null,null,"Carbon price",null,null,null,null,40.799999999999997,"per tCO2e",null,"Driver days driving/year",null,null,null,null,243,"days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green H2 + FCEV",null,{"$f":"IF(FCEV_available=1,'Calculations step-by-step'!G128,\"\")","v":430.29635837828414},"per tonne",null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Cost of electricity1a,1b",null,null,null,null,null,null,null,"Daily trip distance",null,null,null,null,630,"km",null,null,null,null,null,"Road User Charge per km",null,null,null,0.59899999999999998,"per km",null,null,null,null,"Direct charging + BEV",null,{"$f":"IF(BEV_available=1,'Calculations step-by-step'!AA128,\"\")","v":125.68399923971054},"per tonne",null,null,null,null,null,null,"Lease / purchase switch"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Overnight cost",null,null,null,50,"per MWh",null,"Length of start/end un/load3",null,null,null,null,0.43,{"$f":"IF(X16=1,\"hour\",\"hours\")","v":"hours"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drop-in biodiesel + ICEV",null,{"$f":"IF(AB_available=1,'Calculations step-by-step'!AS128,\"\")","v":882.26954011136274},"per tonne",null,null,null,null,null,null,0]
[null,"This comparison tool is intended to be a highly flexible tool to explore what needs to be true for a fuel+vehicle combination to be the lowest-cost option for a given freight trip."]
[null,null,null,null,null,null,null,null,null,null,null,"Overnight cost (incl. carbon cost)",null,null,null,{"$f":"overnight_cost_of_electricity+(emissions_grid_electricity*carbon_price)","v":50},"per MWh",null,"Number of 60 min stops4",null,null,null,null,1.3,{"$f":"IF(X16=1,\"stop\",\"stops\")","v":"stops"},null,null,null,null,null,"Exemptions",null,null,null,null,null,null,null,null,null,"Conventional biodiesel + ICEV",null,{"$f":"IF(CB_available=1,'Calculations step-by-step'!BG128,\"\")","v":852.46313672921679},"per tonne",null,null,null,null,null,null,"Maintenance included box"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Daytime cost of electricity",null,null,null,88,"per MWh",null,"Average driving speed",null,null,null,null,66,"km/h",null,null,null,null,null,null,"Green H2 + FCEV",null,null,null,null,null,null,null,null,"H2 blend + ICEV",null,{"$f":"IF(DH2_available=1,'Calculations step-by-step'!BU128,\"\")","v":1092.6056233641227},"per tonne",null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Daytime cost (incl. carbon cost)",null,null,null,{"$f":"daytime_cost_of_electricity+(emissions_grid_electricity*carbon_price)","v":88},"per MWh",null,"Payload for non-BEV",null,null,null,null,27.5,"tonnes",null,null,null,null,null,null,"Direct charging + BEV"]
[]
[null,null,null,null,null,null,null,null,null,null,"Grid electricity CO2e emissions2",null,null,null,null,0,"kgCO2e/kWh",null,"Average loading factor5",null,null,null,null,1,null,null,null,null,null,null,null,"Drop-in biodiesel + ICEV"]
[]
[null,null,null,null,null,null,null,null,null,null,"Freight operator's WACC",null,null,null,null,0.08,{"$f":"IF(lease_switch=1,\"n/a\",\"\")","v":""},null,"Vehicle purchase or lease6",null,null,null,null,null,null,null,null,null,null,null,null,"Conventional biodiesel + ICEV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance incl. "]
[null,null,null,null,null,null,null,null,null,null,"Duration of ownership",null,null,null,null,5,{"$f":"IF(lease_switch=1,\"n/a\",\"years\")","v":"years"},null,"Purchase",null,null,null,"Lease",null,null,null,null,null,null,null,null,"H2 blend + ICEV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"with lease"]
[null,null,null,null,null,null,null,null,null,null,"Driver wages",null,null,null,null,25,"per hour"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Battery electric vehicle",null,null,null,null,null,null,null,"Direct charging + BEV",null,null,null,null,null,null,null,null,null,null,"Fuel cell electric vehicle"]
[]
[null,null,null,null,null,null,null,null,null,null,"Battery specs7",null,null,null,null,null,null,null,"Overnight charging10",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY14=0,\"Vehicle capital cost\",\"Vehicle lease cost\")","v":"Vehicle capital cost"},null,null,null,9900,611000,{"$f":"IF(AY14=0,\"total\",\"monthly\")","v":"total"}]
[]
[null,null,null,null,null,null,null,null,null,null,"Day fast charging",null,null,null,null,"Battery swapping",null,null,null,"Infrastructure cost",null,null,null,0.04,"per kWh",null,null,null,null,"Residual value",null,null,null,null,0.41799999999999998]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,null,null,435,"kWh",null,null,"Network cost",null,null,null,3.7999999999999999E-2,"per kWh",null,null,null,null,"Maintenance cost",null,null,null,null,0.66,{"$f":"IF(AND(AY14=1,AY18=TRUE),\"n/a\",\"of ICEV\")","v":"of ICEV"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"In-use capacity floor",null,null,null,0.2,null,null,{"$f":"IF(AY10=0,\"Midday fast charge\",\"Midday battery swap\")","v":"Midday fast charge"},null,null,11,null,null,null,null,null,null,null,"Insurance",null,null,null,null,6.0000000000000001E-3,"of total cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BD168=2,\"\",IF(AND(BEV_switch=1,W42=0),\"!\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Day-charge capacity ceiling",null,null,null,0.9,{"$f":"IF(AY10=0,\"\",\"n/a\")","v":""},null,null,{"$f":"IF(AY10=0,\"Charger wattage\",\"Swap cost\")","v":"Charger wattage"},null,null,null,300,{"$f":"IF(BEV_switch=0,\"kW\",\"per swap\")","v":"kW"},null,null,null,null,"Fuel efficiency",null,null,null,null,9.4E-2,"kgs/km"]
[]
[null,null,null,null,null,null,null,null,null,null,"Payload capacity8",null,null,null,null,{"$f":"'Calculations step-by-step'!AA122","v":25.229323308270676},"tonnes",null,null,"Infrastructure cost",null,null,0.04,0.3,"per kWh",null,null,null,null,"Green H2 + FCEV"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network cost",null,null,3.7999999999999999E-2,0.188,"per kWh",null,null,null,null,"Cost of electricity13",null,null,null,null,{"$f":"IF('H2 cost calculator'!T125=1,GH2_electricity_cost,\"n/a\")","v":73.16},"per MWh"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY14=0,\"Vehicle capital cost\",\"Vehicle lease cost\")","v":"Vehicle capital cost"},null,null,null,6850,409000,{"$f":"IF(AY14=0,\"total\",\"monthly\")","v":"total"},null,"Delivered cost of fuel",null,null,null,null,{"$f":"'Calculations step-by-step'!AA88","v":0.43459047619047614},"per kWh",null,null,null,null,"Delivered cost of fuel14",null,null,null,null,{"$f":"'Calculations step-by-step'!G41","v":10.907992333939173},"per kg"]
[]
[null,null,null,null,null,null,null,null,null,null,"Residual value",null,null,null,null,0.41799999999999998,null,null,"Delivered fuel cost per km",null,null,null,null,{"$f":"'Calculations step-by-step'!AA98","v":0.76053333333333328},"per km",null,null,null,null,"Delivered fuel cost per km",null,null,null,null,{"$f":"'Calculations step-by-step'!G98","v":1.0253512793902824},"per km"]
[]
[null,null,null,null,null,null,null,null,null,null,"Maintenance cost",null,null,null,null,0.66,{"$f":"IF(AND(AY14=1,AY18=TRUE),\"n/a\",\"of ICEV\")","v":"of ICEV"},null,"Labour hours12",null,null,null,null,{"$f":"'Calculations step-by-step'!AA108","v":12.920454545454543},"hrs per trip",null,null,null,null,"Labour hours12",null,null,null,null,{"$f":"'Calculations step-by-step'!G108","v":11.705454545454545},"hrs per trip"]
[]
[null,null,null,null,null,null,null,null,null,null,"Insurance ",null,null,null,null,6.0000000000000001E-3,"of total cost",null,"CO2e emissions cost",null,null,null,null,{"$f":"'Calculations step-by-step'!AA114","v":0},"per km",null,null,null,null,"CO2e emissions cost",null,null,null,null,{"$f":"'Calculations step-by-step'!G114","v":0},"per km"]
[]
[null,null,null,null,null,null,null,null,null,null,"Fuel efficiency",null,null,null,null,1.75,"kWh/km",null,"TCO/km",null,null,null,null,{"$f":"IF(BD168=1,'Calculations step-by-step'!AA120,\"n/a\")","v":2.4149781313332683},null,null,null,null,null,"TCO/km",null,null,null,null,{"$f":"IF(BC168=1,'Calculations step-by-step'!G120,\"n/a\")","v":2.8694597711680201}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BEV_switch=0,\"Additional required stops\",\"Total required swaps\")","v":"Additional required stops"},null,null,9,null,{"$f":"IF(BEV_switch=0,'Calculations step-by-step'!AA66,'Calculations step-by-step'!AA64)","v":2.2149999999999999},{"$f":"IF(BEV_switch=0,IF(P58=1,\"hour\",\"hours\"),IF(P58=1,\"swap\",\"swaps\"))","v":"hours"},null,"TCO/tkm",null,null,null,null,{"$f":"IF(BD168=1,'Calculations step-by-step'!AA126,\"n/a\")","v":9.5721082243279604E-2},null,null,null,null,null,"TCO/tkm",null,null,null,null,{"$f":"IF(BC168=1,'Calculations step-by-step'!G126,\"n/a\")","v":0.10434399167883709}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Internal combustion engine vehicle"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AY14=0,\"Vehicle capital cost\",\"Vehicle lease cost\")","v":"Vehicle capital cost"},null,null,null,4900,250000,{"$f":"IF(AY14=0,\"total\",\"monthly\")","v":"total"},null,"Residual value",null,null,null,null,0.41799999999999998,null,null,null,null,null,"Maintenance cost",null,null,null,null,9.1999999999999998E-2,{"$f":"IF(AND(AY14=1,AY18=TRUE),\"n/a\",\"$/km\")","v":"$/km"},null,null,null,"Fuel efficiency",null,null,0.55500000000000005,"l/km"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance",null,null,null,null,6.0000000000000001E-3,"of total cost"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Diesel + ICEV",null,null,null,null,null," ",null,"Diesel + H2 + ICEV",null,null,null,null,null," ",null,null,null,"Conventional biodiesel + ICEV",null,null,null,null,null,null," ",null,null,null,"Drop-in biodiesel + ICEV",null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Delivered cost of fuel15",null,null,null,null,1.1499999999999999,"per litre",null,"Delivered cost of diesel fuel15",null,null,null,null,{"$f":"diesel_cost","v":1.1499999999999999},"per litre",null,null,null,null,"Delivered cost of fuel",null,null,null,null,2.25,"per litre",null,null,null,"Delivered cost of fuel",null,null,3,"per litre"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered cost of H2 fuel14",null,null,null,null,{"$f":"AI48","v":10.907992333939173},"per kg",null,null,null,null,"Biodiesel blend17",null,null,null,null,0.2,null,null,null,null,"Biodiesel blend17",null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retrofit cost18",null,null,null,null,108000,null,null,null,null,null,"Retrofit cost18",null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"CO2e emissions per km",null,null,null,null,1.492,"kgCO2e",null,"Amount of diesel displacement20",null,null,null,null,0.3,"kgCO2e",null,null,null,null,"CO2e emissions reduction19",null,null,null,null,0.48,null,null,null,null,"CO2e emissions reduction19",null,null,0.78]
[]
[null,null,null,null,null,null,null,null,null,null,"PM emissions social cost16",null,null,null,null,0.25,"per litre",null,"Energy ratio (kgs H2 per l diesel)21",null,null,null,null,0.300334329669044,"kg H2",null,null,null,null,"PM emissions reduction16",null,null,null,null,0,null,null,null,null,"PM emissions reduction16",null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Delivered fuel cost",null,null,null,null,{"$f":"'Calculations step-by-step'!CI98","v":0.63824999999999998},"per km",null,"Delivered fuel cost",null,null,null,null,{"$f":"'Calculations step-by-step'!BU98","v":0.99223642018050739},"per km",null,null,null,null,"Delivered fuel cost",null,null,null,null,{"$f":"'Calculations step-by-step'!BG98","v":0.76034999999999997},"per km",null,null,null,"Delivered fuel cost",null,null,{"$f":"'Calculations step-by-step'!AS98","v":1.665},"per km"]
[]
[null,null,null,null,null,null,null,null,null,null,"Labour hours12",null,null,null,null,{"$f":"'Calculations step-by-step'!AS108","v":11.705454545454545},"hrs per trip",null,"Labour hours12",null,null,null,null,{"$f":"'Calculations step-by-step'!BU108","v":11.705454545454545},"hrs per trip",null,null,null,null,"Labour hours12",null,null,null,null,{"$f":"'Calculations step-by-step'!BG108","v":11.705454545454545},"hrs per trip",null,null,null,"Labour hours12",null,null,{"$f":"'Calculations step-by-step'!CI108","v":11.705454545454545},"hrs per trip"]
[]
[null,null,null,null,null,null,null,null,null,null,"CO2e emissions cost",null,null,null,null,{"$f":"'Calculations step-by-step'!CI114","v":6.0873599999999993E-2},"per km",null,"CO2e emissions cost",null,null,null,null,{"$f":"'Calculations step-by-step'!BU114","v":4.2611519999999993E-2},"per km",null,null,null,null,"CO2e emissions cost",null,null,null,null,{"$f":"'Calculations step-by-step'!BG114","v":5.5029734399999995E-2},"per km",null,null,null,"CO2e emissions cost",null,null,{"$f":"'Calculations step-by-step'!AS114","v":1.3392191999999997E-2},"per km"]
[]
[null,null,null,null,null,null,null,null,null,null,"PM emissions social cost16",null,null,null,null,{"$f":"'Calculations step-by-step'!CI116","v":0.13875000000000001},"per km",null,"PM emissions social cost16",null,null,null,null,{"$f":"'Calculations step-by-step'!BU116","v":9.7125000000000003E-2},"per km",null,null,null,null,"PM emissions social cost16",null,null,null,null,{"$f":"'Calculations step-by-step'!BG116","v":0.13875000000000001},"per km",null,null,null,"PM emissions social cost16",null,null,{"$f":"'Calculations step-by-step'!AS116","v":0.13875000000000001},"per km"]
[]
[null,null,null,null,null,null,null,null,null,null,"TCO/km",null,null,null,null,{"$f":"IF(BH168=1,'Calculations step-by-step'!CI120,\"n/a\")","v":2.2883312044676201},null,null,"TCO/km",null,null,null,null,{"$f":"IF(BG168=1,'Calculations step-by-step'!BU120,\"n/a\")","v":2.7591194014854015},null,null,null,null,null,"TCO/km",null,null,null,null,{"$f":"IF(BF168=1,'Calculations step-by-step'!BG120,\"n/a\")","v":2.4045873388676196},null,null,null,null,"TCO/km",null,null,{"$f":"IF(BE168=1,'Calculations step-by-step'!AS120,\"n/a\")","v":3.2675997964676196}]
[]
[null,null,null,null,null,null,null,null,null,null,"TCO/tkm",null,null,null,null,{"$f":"IF(BH168=1,'Calculations step-by-step'!CI126,\"n/a\")","v":8.3212043798822549E-2},null,null,"TCO/tkm",null,null,null,null,{"$f":"IF(BG168=1,'Calculations step-by-step'!BU126,\"n/a\")","v":0.10033161459946914},null,null,null,null,null,"TCO/tkm",null,null,null,null,{"$f":"IF(BF168=1,'Calculations step-by-step'!BG126,\"n/a\")","v":8.7439539595186161E-2},null,null,null,null,"TCO/tkm",null,null,{"$f":"IF(BE168=1,'Calculations step-by-step'!AS126,\"n/a\")","v":0.1188218107806407}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Notes:","References for comparison tool default inputs are provided on Default scenario references. The \"Reset default scenario\" buttons at the top reset all sheets."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Each fuel + vehicle option on Dashboard A has a dropdown selection where the user may select \"Available\" or \"Unavailable\" to indicate that this fuel is not available as an option. "]
[null,null,null,null,null,null,null,null,null,null,null,"Selecting \"Unavailable\" will remove the output from the bar chart on the left and TCO totals in the relevant box for that fuel + vehicle. However, Dashboard B will remain unaffected, "]
[null,null,null,null,null,null,null,null,null,null,null,"as Dashboard B is more intended to evaluate technology and cost changes over time."]
[]
[null,null,null,null,null,null,null,null,null,null,"1a","These inputs allow separate costs of electricity to be applied for BEV charging and battery swapping. Overnight cost is applied for both overnight charging and battery swapping, while"]
[null,null,null,null,null,null,null,null,null,null,null,"daytime cost is applied to fast charging (i.e., daytime cost does not apply anywhere when battery swapping is assumed for BEVs). A separate electricity cost input is applied for green H2 "]
[null,null,null,null,null,null,null,null,null,null,null,"in the H2 cost calculator."]
[]
[null,null,null,null,null,null,null,null,null,null,"1b","The electricity price in the default scenario is intended to represent the time-weighted average wholesale electricity cost (for the relevant period) based on the marginal cost of new renewable "]
[null,null,null,null,null,null,null,null,null,null,null,"generation (i.e., zero-emission) to meet new demand and displace fossil generation. If the user chooses to model incremental grid electricity with an emissions component, the total cost of "]
[null,null,null,null,null,null,null,null,null,null,null,"electricity including the cost of carbon is shown below the electricity input. This is for illustrative purposes, as the cost of carbon is applied to the TCO separately in the calculations."]
[]
[null,null,null,null,null,null,null,null,null,null,2,"Presently, grid electricity in New Zealand emits greenhouse gas emissions.  The comparison tool  assess costs and emissions associated with incremental generation to electrify heavy freight.  "]
[null,null,null,null,null,null,null,null,null,null,null,"This parameter is therefore the marginal emissions factor for new grid-connected generation (not accounting for fluctuations based on time of use).  The default electricity scenario uses the "]
[null,null,null,null,null,null,null,null,null,null,null,"marginal cost of developing new renewables, and therefore no carbon emissions are applied."]
[]
[null,null,null,null,null,null,null,null,null,null,3,"This length of time is allocated to both the beginning and end of the trip to assume the amount of labour hours required by the driver to load/unload (e.g., an entry of one hour "]
[null,null,null,null,null,null,null,null,null,null,null,"allocates one hour of labour to the beginning and one hour to the end)."]
[]
[null,null,null,null,null,null,null,null,null,null,4,"This reflects the stops built in to the trip (e.g., loading/unloading mid-trip), all of which will be allocated to potential charging time if required, as well as labour cost."]
[]
[null,null,null,null,null,null,null,null,null,null,5,"Average loading factor allows for the TCO calculations to account for the fact the truck will not always be full. For example, if the truck is generally full half the time, a 50% factor would be applied."]
[]
[null,null,null,null,null,null,null,null,null,null,6,"This toggle allows the user to either choose to \"pay for the truck\" by purchasing it and financing it, or inputting a monthly lease cost. This also allows the option of including maintenance with the"]
[null,null,null,null,null,null,null,null,null,null,null,"lease input cost, or keeping it separately calculated."]
[]
[null,null,null,null,null,null,null,null,null,null,7,"Battery specifications allow the user to switch between assuming fast charging the BEV during the day when required, or using a battery swapping service. The dashboard will update itself to "]
[null,null,null,null,null,null,null,null,null,null,null,"prompt the user for the relevant specifications. The battery capacity input is the rated capacity of the battery in the vehicle. However, the in-use capacity floor allows the user to limit the "]
[null,null,null,null,null,null,null,null,null,null,null,"BEV to only be driven until the battery is at its floor (e.g., 10% battery left) before requiring recharge. When the dashboard is set to assume the BEV to use fast charging mid-trip, a capacity "]
[null,null,null,null,null,null,null,null,null,null,null,"ceiling can be applied to indicate a cap on the mid-day charge, as current battery technology generally slows down significantly once it reaches a certain capacity (at which point the "]
[null,null,null,null,null,null,null,null,null,null,null,"driver may not want to continue waiting, and the same kW charge capacity should not be applied)."]
[]
[null,null,null,null,null,null,null,null,null,null,8,"Default payload capacity for BEV is determined in the BEV payload calculator. This can be altered there using relevant underlying information, or overridden with direct with user-defined inputs."]
[null,null,null,null,null,null,null,null,null,null,null,"Note that the default scenario calculation for BEV payload capacity is calibrated to reflect the payload capabilities of the BYD Class 8 truck."]
[]
[null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(BEV_switch=0,\"This is the additional number of stops required by the BEV driver to charge the vehicle in order to complete the trip given the battery and trip specifications (including built-in stops where\", \"This is the required number of battery swaps the driver must undergo to complete the trip given the battery and trip specifications. Built-in stops do not affect swaps and are therefore only\")","v":"This is the additional number of stops required by the BEV driver to charge the vehicle in order to complete the trip given the battery and trip specifications (including built-in stops where"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BEV_switch=0,\"charging would occur without incurring additional labour cost).\",\"accounted for in labour cost calculations.\")","v":"charging would occur without incurring additional labour cost)."}]
[]
[null,null,null,null,null,null,null,null,null,null,10,"Charging costs are broken into $/kWh components of infrastructure cost, network cost, and electricity cost."]
[]
[null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF(BEV_switch=0,\"See fn 9. The fast charger wattage input is used to estimate the amount of stop hours required to charge the BEV, but it is not linked to the level of component costs. Note that the default\",\"See fn 8. Additionally, a swap cost should be incurred, whether this is accounted for as the capital cost to own additional batteries or use of a third-party service. Note that the default\")","v":"See fn 9. The fast charger wattage input is used to estimate the amount of stop hours required to charge the BEV, but it is not linked to the level of component costs. Note that the default"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BEV_switch=0,\"fast charge cost component inputs are based upon costs related to the default charger wattage assumption.\",\"scenario does not assume a swap cost (relying on a fast-charge scenario), as there is little public information on what this service will cost operators.\")","v":"fast charge cost component inputs are based upon costs related to the default charger wattage assumption."}]
[]
[null,null,null,null,null,null,null,null,null,null,12," !  New Zealand labour laws limit truck drivers to 13 cumulative work hours per day. Values will shade red when the specified trip is not feasible in one day by one driver."]
[]
[null,null,null,null,null,null,null,null,null,null,13,"Green H2 electricity cost is available as an input in the H2 cost calculator. When the H2 cost calculator output is overridden by user-defined direct input, this cost will not display (as it is not relevant)."]
[]
[null,null,null,null,null,null,null,null,null,null,14,"Default delivered cost of fuel is determined on H2 cost calculator tab, which builds up cost from further inputs. This can be altered there using relevant underlying information, or overridden "]
[null,null,null,null,null,null,null,null,null,null,null,"with direct with user-defined inputs."]
[]
[null,null,null,null,null,null,null,null,null,null,15,"The delivered cost of fuel for each of diesel and the biodiesel options should be the delivered cost of fuel not including any carbon costs. "]
[]
[null,null,null,null,null,null,null,null,null,null,16,"Particulate matter (PM) emissions social cost captures the estimated social/health costs to New Zealand from PM emissions per litre of fuel used in an ICEV. Use of biodiesels may reduce "]
[null,null,null,null,null,null,null,null,null,null,null,"these emissions, therefore inputs are available to account for the assumed reduction from use."]
[]
[null,null,null,null,null,null,null,null,null,null,17,"An input allowing for a blend of biodiesel and fossil diesel is available for both biodiesel options. Regarding conventional biodiesel, this is likely due to limitations on the physical capabilities"]
[null,null,null,null,null,null,null,null,null,null,null,"of the existing diesel powertrain (unless retrofitted, the cost of which is also available as an input). Regarding drop-in biodiesel, this may be due to supply limitations."]
[]
[null,null,null,null,null,null,null,null,null,null,18,"Retrofit cost allows the user to input an additional amount to add to the capital cost of the vehicle, which could be incurred if the vehicle needed modification to run the non-fossil diesel fuel."]
[]
[null,null,null,null,null,null,null,null,null,null,19,"CO2e emissions reduction indicates the percent of emissions reduced by the biodiesel used. For example, if the conventional biodiesel emissions reduction input was 100% and a "]
[null,null,null,null,null,null,null,null,null,null,null,"20% blend is applied (e.g., B20), overall emissions would be reduced 20%."]
[]
[null,null,null,null,null,null,null,null,null,null,20,"An ICEV converted to run on blended H2 and diesel, therefore displacing the overall diesel used.  This calculator does not assume a change in fuel efficiency for ICEVs in MJ/km using either fuel source."]
[]
[null,null,null,null,null,null,null,null,null,null,21,"This value represents how many kgs H2 it takes to have the same amount of energy (in MJs) as 1 litre of diesel. This is used as a multiplier to convert diesel fuel efficiency (in l diesel per km) to "]
[null,null,null,null,null,null,null,null,null,null,null,"H2 fuel efficiency (in kg H2 per km) to calculate the kgs H2 needed to replace the equivalent litres of diesel for an ICEV. The calculation of the energy ratio is outlined in Default scenario references ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GH2","BEV","AB","CB","D+H2","DIES"]
[null,null,null,null,null,null,null,null,null,null,null,"in the Diesel + H2 + ICEV section and note 4 of Calculations step-by-step further discusses the energy ratio.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Format controls"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unavailable"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"avail switch",1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"exemptions",false,false,false,false,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(AND($AY$14=1,AY18=TRUE),\"Lease + maintenance\",IF($AY$14=0,\"Capital\",\"Lease\"))","v":"Capital"},{"$f":"IF(BC168=1,('Calculations step-by-step'!G35/($X$20*$X$22)),0)","v":2.6008386310340612E-2},{"$f":"IF(BD168=1,('Calculations step-by-step'!AA35/($P$44*$X$22)),0)","v":1.8976783227087637E-2},{"$f":"IF(BE168=1,('Calculations step-by-step'!AS35/($X$20*$X$22)),0)","v":1.064172925955017E-2},{"$f":"IF(BF168=1,('Calculations step-by-step'!BG35/($X$20*$X$22)),0)","v":1.064172925955017E-2},{"$f":"IF(BG168=1,('Calculations step-by-step'!BU35/($X$20*$X$22)),0)","v":1.7066778599087423E-2},{"$f":"IF(BH168=1,('Calculations step-by-step'!CI35/($X$20*$X$22)),0)","v":1.064172925955017E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel",{"$f":"IF(BC168=1,(AI50/($X$20*$X$22)),0)","v":3.7285501068737542E-2},{"$f":"IF(BD168=1,(X50/($P$44*$X$22)),0)","v":3.0144816967168329E-2},{"$f":"IF(BE168=1,(AQ82/($X$20*$X$22)),0)","v":6.0545454545454548E-2},{"$f":"IF(BF168=1,(AI82/($X$20*$X$22)),0)","v":2.7649090909090908E-2},{"$f":"IF(BG168=1,(X82/($X$20*$X$22)),0)","v":3.6081324370200271E-2},{"$f":"IF(BH168=1,(P82/($X$20*$X$22)),0)","v":2.3209090909090908E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AY$14=1,AY18=TRUE),\"Insurance\",\"Insurance + maintenance\")","v":"Insurance + maintenance"},{"$f":"IF(BC168=1,(('Calculations step-by-step'!G37+'Calculations step-by-step'!G39)/($X$20*$X$22)),0)","v":2.3772983178620435E-3},{"$f":"IF(BD168=1,(('Calculations step-by-step'!AA37+'Calculations step-by-step'!AA39)/($P$44*$X$22)),0)","v":2.5350243292239475E-3},{"$f":"IF(BE168=1,(('Calculations step-by-step'!AS37+'Calculations step-by-step'!AS39)/($X$20*$X$22)),0)","v":3.4293776482845735E-3},{"$f":"IF(BF168=1,(('Calculations step-by-step'!BG37+'Calculations step-by-step'!BG39)/($X$20*$X$22)),0)","v":3.4293776482845735E-3},{"$f":"IF(BG168=1,(('Calculations step-by-step'!BU37+'Calculations step-by-step'!BU39)/($X$20*$X$22)),0)","v":3.4293776482845735E-3},{"$f":"IF(BH168=1,(('Calculations step-by-step'!CI37+'Calculations step-by-step'!CI39)/($X$20*$X$22)),0)","v":3.4293776482845735E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour",{"$f":"IF(BC168=1,(AI52*$P$28/$X$12/($X$20*$X$22)),0)","v":1.6890987800078708E-2},{"$f":"IF(BD168=1,(X52*$P$28/$X$12/($P$44*$X$22)),0)","v":2.032224344472891E-2},{"$f":"IF(BE168=1,(AQ84*$P$28/$X$12/($X$20*$X$22)),0)","v":1.6890987800078708E-2},{"$f":"IF(BF168=1,(AI84*$P$28/$X$12/($X$20*$X$22)),0)","v":1.6890987800078708E-2},{"$f":"IF(BG168=1,(X84*$P$28/$X$12/($X$20*$X$22)),0)","v":1.6890987800078708E-2},{"$f":"IF(BH168=1,(P84*$P$28/$X$12/($X$20*$X$22)),0)","v":1.6890987800078708E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUC",{"$f":"IF(BC168=1,('Calculations step-by-step'!G118/($X$20*$X$22)),0)","v":2.178181818181818E-2},{"$f":"IF(BD168=1,('Calculations step-by-step'!AA118/($P$44*$X$22)),0)","v":2.374221427507078E-2},{"$f":"IF(BE168=1,('Calculations step-by-step'!AS118/($X$20*$X$22)),0)","v":2.178181818181818E-2},{"$f":"IF(BF168=1,('Calculations step-by-step'!BG118/($X$20*$X$22)),0)","v":2.178181818181818E-2},{"$f":"IF(BG168=1,('Calculations step-by-step'!BU118/($X$20*$X$22)),0)","v":2.178181818181818E-2},{"$f":"IF(BH168=1,('Calculations step-by-step'!CI118/($X$20*$X$22)),0)","v":2.178181818181818E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2e cost",{"$f":"IF(BC168=1,((AI54/($X$20*$X$22))),0)","v":0},{"$f":"IF(BD168=1,(X54/($P$44*$X$22)),0)","v":0},{"$f":"IF(BE168=1,(AQ86/($X$20*$X$22)),0)","v":4.8698879999999989E-4},{"$f":"IF(BF168=1,(AI86/($X$20*$X$22)),0)","v":2.0010812509090909E-3},{"$f":"IF(BG168=1,(X86/($X$20*$X$22)),0)","v":1.549509818181818E-3},{"$f":"IF(BH168=1,(P86/($X$20*$X$22)),0)","v":2.2135854545454543E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM social cost",null,null,{"$f":"IF(BE168=1,(AQ88/($X$20*$X$22)),0)","v":5.0454545454545457E-3},{"$f":"IF(BF168=1,(AI88/($X$20*$X$22)),0)","v":5.0454545454545457E-3},{"$f":"IF(BG168=1,(X88/($X$20*$X$22)),0)","v":3.531818181818182E-3},{"$f":"IF(BH168=1,(P88/($X$20*$X$22)),0)","v":5.0454545454545457E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[labour error]",{"$f":"IFERROR(IF(AND(BC168=1,AI52>13),0.005,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND(BD168=1,X52>13),0.005,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND(BE168=1,AQ84>13),0.005,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND(BF168=1,AI84>13),0.005,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND(BG168=1,X84>13),0.005,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND(BH168=1,P84>13),0.005,\"\"),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart labels (need to disappear when \"Unavailable\")"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(BC172>0,$BB172,\"\"),$BB172)","v":"Capital"},"Capital","Capital","Capital",{"$f":"IFERROR(IF(BG172>0,$BB172,\"\"),$BB172)","v":"Capital"},"Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel","Fuel","Fuel","Fuel",{"$f":"IFERROR(IF(BG173>0,$BB173,\"\"),$BB173)","v":"Fuel"},"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(BC174>0,$BB174,\"\"),$BB174)","v":"Insurance + maintenance"},"Insurance + maintenance","Insurance + maintenance","Insurance + maintenance",{"$f":"IFERROR(IF(BG174>0,$BB174,\"\"),$BB174)","v":"Insurance + maintenance"},"Insurance + maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(BC176>0,$BB176,\"\"),$BB176)","v":"RUC"},"RUC","RUC","RUC",{"$f":"IFERROR(IF(BG176>0,$BB176,\"\"),$BB176)","v":"RUC"},"RUC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(BC175>0,$BB175,\"\"),$BB175)","v":"Labour"},"Labour","Labour","Labour",{"$f":"IFERROR(IF(BG175>0,$BB175,\"\"),$BB175)","v":"Labour"},"Labour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(BC177>0,$BB177,\"\"),$BB177)","v":""},{"$f":"IFERROR(IF(BD177>0,$BB177,\"\"),$BB177)","v":""},"CO2e cost","CO2e cost",{"$f":"IFERROR(IF(BG177>0,$BB177,\"\"),$BB177)","v":"CO2e cost"},"CO2e cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(BC178>0,$BB178,\"\"),$BB178)","v":""},{"$f":"IFERROR(IF(BD178>0,$BB178,\"\"),$BB178)","v":""},"PM social cost","PM social cost",{"$f":"IFERROR(IF(BG178>0,$BB178,\"\"),$BB178)","v":"PM social cost"},"PM social cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BC179<>\"\",\"!\",\"\")","v":""},{"$f":"IF(BD179<>\"\",\"!\",\"\")","v":""},"",{"$f":"IF(BF179<>\"\",\"!\",\"\")","v":""},{"$f":"IF(BG179<>\"\",\"!\",\"\")","v":""},""]

{"sheet":"Dashboard B","index":4,"n_rows":506,"n_cols":33,"rows_kept":506,"cut":false,"hidden":false,"merged":[[257,6,262,6],[284,6,289,6],[23,5,24,20],[26,5,27,20]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total cost of ownership per tonne-kilometre ",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,"under various fuel sources + vehicle types",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(M32,\"–\",M32+9)","v":"2022–2031"},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"TCO/tkm"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M32","v":2022},{"$f":"P8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Green H2 + FCEV",null,null,{"$f":"'Calculations step-by-step'!G126","v":0.10434399167883709},{"$f":"'Calculations step-by-step'!H126","v":0.10148062336856974},{"$f":"'Calculations step-by-step'!I126","v":9.8772039964322128E-2},{"$f":"'Calculations step-by-step'!J126","v":9.6209529635421467E-2},{"$f":"'Calculations step-by-step'!K126","v":9.3784876561526911E-2},{"$f":"'Calculations step-by-step'!L126","v":9.1490332507576544E-2},{"$f":"'Calculations step-by-step'!M126","v":8.9318590036411294E-2},{"$f":"'Calculations step-by-step'!N126","v":8.7262757264272905E-2},{"$f":"'Calculations step-by-step'!O126","v":8.5316334069885036E-2},{"$f":"'Calculations step-by-step'!P126","v":8.347318967301523E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Direct charging + BEV",null,null,{"$f":"'Calculations step-by-step'!AA126","v":9.5721082243279604E-2},{"$f":"'Calculations step-by-step'!AB126","v":9.4405294382760296E-2},{"$f":"'Calculations step-by-step'!AC126","v":9.3112242410395007E-2},{"$f":"'Calculations step-by-step'!AD126","v":9.1840506295437455E-2},{"$f":"'Calculations step-by-step'!AE126","v":9.0588709759630334E-2},{"$f":"'Calculations step-by-step'!AF126","v":8.9355517604620363E-2},{"$f":"'Calculations step-by-step'!AG126","v":8.8139633176360796E-2},{"$f":"'Calculations step-by-step'!AH126","v":8.6939795957050828E-2},{"$f":"'Calculations step-by-step'!AI126","v":8.5754779275848528E-2},{"$f":"'Calculations step-by-step'!AJ126","v":8.4583388130222439E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Drop-in biodiesel + ICEV",null,null,{"$f":"'Calculations step-by-step'!AS126","v":0.1188218107806407},{"$f":"'Calculations step-by-step'!AT126","v":0.11722324376670618},{"$f":"'Calculations step-by-step'!AU126","v":0.11568076544865175},{"$f":"'Calculations step-by-step'!AV126","v":0.11419461362971675},{"$f":"'Calculations step-by-step'!AW126","v":0.11276527839893188},{"$f":"'Calculations step-by-step'!AX126","v":0.11139353282649861},{"$f":"'Calculations step-by-step'!AY126","v":0.1100804682869187},{"$f":"'Calculations step-by-step'!AZ126","v":0.10882753507822059},{"$f":"'Calculations step-by-step'!BA126","v":0.10763658910293249},{"$f":"'Calculations step-by-step'!BB126","v":0.10650994548789805}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Conventional biodiesel + ICEV",null,null,{"$f":"'Calculations step-by-step'!BG126","v":8.7439539595186161E-2},{"$f":"'Calculations step-by-step'!BH126","v":8.7930361623613798E-2},{"$f":"'Calculations step-by-step'!BI126","v":8.8465741158680999E-2},{"$f":"'Calculations step-by-step'!BJ126","v":8.9051854079045534E-2},{"$f":"'Calculations step-by-step'!BK126","v":8.9695770915774145E-2},{"$f":"'Calculations step-by-step'!BL126","v":9.0405586898265652E-2},{"$f":"'Calculations step-by-step'!BM126","v":9.119057090844937E-2},{"$f":"'Calculations step-by-step'!BN126","v":9.2061336092517654E-2},{"$f":"'Calculations step-by-step'!BO126","v":9.3030035279193624E-2},{"$f":"'Calculations step-by-step'!BP126","v":9.4110584811399667E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Diesel + H2 + ICEV",null,null,{"$f":"'Calculations step-by-step'!BU126","v":0.10033161459946914},{"$f":"'Calculations step-by-step'!BV126","v":0.10004467327999998},{"$f":"'Calculations step-by-step'!BW126","v":9.9824693832664707E-2},{"$f":"'Calculations step-by-step'!BX126","v":9.9674832942837008E-2},{"$f":"'Calculations step-by-step'!BY126","v":9.9599023562210773E-2},{"$f":"'Calculations step-by-step'!BZ126","v":9.9602071310238308E-2},{"$f":"'Calculations step-by-step'!CA126","v":9.9689765738741706E-2},{"$f":"'Calculations step-by-step'!CB126","v":9.9869008577079782E-2},{"$f":"'Calculations step-by-step'!CC126","v":0.10014796138538137},{"$f":"'Calculations step-by-step'!CD126","v":0.10053621539846082}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Diesel + ICEV",null,null,{"$f":"'Calculations step-by-step'!CI126","v":8.3212043798822549E-2},{"$f":"'Calculations step-by-step'!CJ126","v":8.3784823938458902E-2},{"$f":"'Calculations step-by-step'!CK126","v":8.4407215830104576E-2},{"$f":"'Calculations step-by-step'!CL126","v":8.5086054752590082E-2},{"$f":"'Calculations step-by-step'!CM126","v":8.5829165683581926E-2},{"$f":"'Calculations step-by-step'!CN126","v":8.6645507156122167E-2},{"$f":"'Calculations step-by-step'!CO126","v":8.7545336031406601E-2},{"$f":"'Calculations step-by-step'!CP126","v":8.8540396229016979E-2},{"$f":"'Calculations step-by-step'!CQ126","v":8.9644134898015343E-2},{"$f":"'Calculations step-by-step'!CR126","v":9.0871950018796652E-2}]
[]
[]
[]
[null,null,null,null,null,"Dashboard B projects Dashboard A forward using the changes over time specified below. A \"Year one\" input is available to reflect the year the user wishes to begin their calculation. The user can choose between a linear percent annual change trend (defaulted on all inputs) with an option to define a floor/ceiling (depending on the direction of the change), or develop specific user-defined inputs in each year. The dropdown menu under each parameter name determines which value is being used by the calculator. "]
[]
[]
[null,null,null,null,null,"Note that for delivered cost of green H2, all input options are provided on the H2 cost calculator. For BEV payload capacity, input options are available on BEV payload calculator."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Year one"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,2022]
[]
[]
[null,null,null,null,null,"General inputs"]
[]
[null,null,null,null,null,null,null,"Carbon price (per tCO2e)",null,null,null,0.1454," annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P10","v":40.799999999999997},{"$f":"IF($Q37=\"\",(IF(J40*(1+($L37))<0,0,J40*(1+($L37)))),IF($L37>0,MIN(J40*(1+($L37)),IF($Q37<J40,J40,$Q37)),MAX(J40*(1+($L37)),IF($Q37>J40,J40,$Q37),0)))","v":46.732319999999994},{"$f":"IF($Q37=\"\",(IF(K40*(1+($L37))<0,0,K40*(1+($L37)))),IF($L37>0,MIN(K40*(1+($L37)),IF($Q37<K40,K40,$Q37)),MAX(K40*(1+($L37)),IF($Q37>K40,K40,$Q37),0)))","v":53.527199327999995},{"$f":"IF($Q37=\"\",(IF(L40*(1+($L37))<0,0,L40*(1+($L37)))),IF($L37>0,MIN(L40*(1+($L37)),IF($Q37<L40,L40,$Q37)),MAX(L40*(1+($L37)),IF($Q37>L40,L40,$Q37),0)))","v":61.31005411029119},70.22453597792753,80.43518350911819,{"$f":"IF($Q37=\"\",(IF(O40*(1+($L37))<0,0,O40*(1+($L37)))),IF($L37>0,MIN(O40*(1+($L37)),IF($Q37<O40,O40,$Q37)),MAX(O40*(1+($L37)),IF($Q37>O40,O40,$Q37),0)))","v":92.130459191343974},105.52622795776539,120.86974150282447,138.44420191733514,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG39=1,J40,J42)","v":40.799999999999997},46.732319999999994,53.527199327999995,61.31005411029119,70.22453597792753,80.43518350911819,92.130459191343974,105.52622795776539,120.86974150282447,138.44420191733514]
[]
[]
[null,null,null,null,null,null,null,"Overnight cost of electricity ($/MWh)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P14","v":50},{"$f":"IF($Q46=\"\",(IF(J49*(1+($L46))<0,0,J49*(1+($L46)))),IF($L46>0,MIN(J49*(1+($L46)),IF($Q46<J49,J49,$Q46)),MAX(J49*(1+($L46)),IF($Q46>J49,J49,$Q46),0)))","v":50},{"$f":"IF($Q46=\"\",(IF(K49*(1+($L46))<0,0,K49*(1+($L46)))),IF($L46>0,MIN(K49*(1+($L46)),IF($Q46<K49,K49,$Q46)),MAX(K49*(1+($L46)),IF($Q46>K49,K49,$Q46),0)))","v":50},50,50,50,50,50,50,50,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG48=1,J49,J51)","v":50},50,50,50,50,50,50,50,50,50]
[]
[]
[null,null,null,null,null,null,null,"Daytime cost of electricity ($/MWh)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P18","v":88},{"$f":"IF($Q55=\"\",(IF(J58*(1+($L55))<0,0,J58*(1+($L55)))),IF($L55>0,MIN(J58*(1+($L55)),IF($Q55<J58,J58,$Q55)),MAX(J58*(1+($L55)),IF($Q55>J58,J58,$Q55),0)))","v":88},{"$f":"IF($Q55=\"\",(IF(K58*(1+($L55))<0,0,K58*(1+($L55)))),IF($L55>0,MIN(K58*(1+($L55)),IF($Q55<K58,K58,$Q55)),MAX(K58*(1+($L55)),IF($Q55>K58,K58,$Q55),0)))","v":88},{"$f":"IF($Q55=\"\",(IF(L58*(1+($L55))<0,0,L58*(1+($L55)))),IF($L55>0,MIN(L58*(1+($L55)),IF($Q55<L58,L58,$Q55)),MAX(L58*(1+($L55)),IF($Q55>L58,L58,$Q55),0)))","v":88},{"$f":"IF($Q55=\"\",(IF(M58*(1+($L55))<0,0,M58*(1+($L55)))),IF($L55>0,MIN(M58*(1+($L55)),IF($Q55<M58,M58,$Q55)),MAX(M58*(1+($L55)),IF($Q55>M58,M58,$Q55),0)))","v":88},{"$f":"IF($Q55=\"\",(IF(N58*(1+($L55))<0,0,N58*(1+($L55)))),IF($L55>0,MIN(N58*(1+($L55)),IF($Q55<N58,N58,$Q55)),MAX(N58*(1+($L55)),IF($Q55>N58,N58,$Q55),0)))","v":88},{"$f":"IF($Q55=\"\",(IF(O58*(1+($L55))<0,0,O58*(1+($L55)))),IF($L55>0,MIN(O58*(1+($L55)),IF($Q55<O58,O58,$Q55)),MAX(O58*(1+($L55)),IF($Q55>O58,O58,$Q55),0)))","v":88},{"$f":"IF($Q55=\"\",(IF(P58*(1+($L55))<0,0,P58*(1+($L55)))),IF($L55>0,MIN(P58*(1+($L55)),IF($Q55<P58,P58,$Q55)),MAX(P58*(1+($L55)),IF($Q55>P58,P58,$Q55),0)))","v":88},{"$f":"IF($Q55=\"\",(IF(Q58*(1+($L55))<0,0,Q58*(1+($L55)))),IF($L55>0,MIN(Q58*(1+($L55)),IF($Q55<Q58,Q58,$Q55)),MAX(Q58*(1+($L55)),IF($Q55>Q58,Q58,$Q55),0)))","v":88},{"$f":"IF($Q55=\"\",(IF(R58*(1+($L55))<0,0,R58*(1+($L55)))),IF($L55>0,MIN(R58*(1+($L55)),IF($Q55<R58,R58,$Q55)),MAX(R58*(1+($L55)),IF($Q55>R58,R58,$Q55),0)))","v":88},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG57=1,J58,J60)","v":88},88,88,88,88,88,88,88,88,88]
[]
[]
[null,null,null,null,null,null,null,"Emissions from grid electricity (kgCO2-e/kWh)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P22","v":0},{"$f":"IF($Q64=\"\",(IF(J67*(1+($L64))<0,0,J67*(1+($L64)))),IF($L64>0,MIN(J67*(1+($L64)),IF($Q64<J67,J67,$Q64)),MAX(J67*(1+($L64)),IF($Q64>J67,J67,$Q64),0)))","v":0},{"$f":"IF($Q64=\"\",(IF(K67*(1+($L64))<0,0,K67*(1+($L64)))),IF($L64>0,MIN(K67*(1+($L64)),IF($Q64<K67,K67,$Q64)),MAX(K67*(1+($L64)),IF($Q64>K67,K67,$Q64),0)))","v":0},{"$f":"IF($Q64=\"\",(IF(L67*(1+($L64))<0,0,L67*(1+($L64)))),IF($L64>0,MIN(L67*(1+($L64)),IF($Q64<L67,L67,$Q64)),MAX(L67*(1+($L64)),IF($Q64>L67,L67,$Q64),0)))","v":0},{"$f":"IF($Q64=\"\",(IF(M67*(1+($L64))<0,0,M67*(1+($L64)))),IF($L64>0,MIN(M67*(1+($L64)),IF($Q64<M67,M67,$Q64)),MAX(M67*(1+($L64)),IF($Q64>M67,M67,$Q64),0)))","v":0},{"$f":"IF($Q64=\"\",(IF(N67*(1+($L64))<0,0,N67*(1+($L64)))),IF($L64>0,MIN(N67*(1+($L64)),IF($Q64<N67,N67,$Q64)),MAX(N67*(1+($L64)),IF($Q64>N67,N67,$Q64),0)))","v":0},{"$f":"IF($Q64=\"\",(IF(O67*(1+($L64))<0,0,O67*(1+($L64)))),IF($L64>0,MIN(O67*(1+($L64)),IF($Q64<O67,O67,$Q64)),MAX(O67*(1+($L64)),IF($Q64>O67,O67,$Q64),0)))","v":0},{"$f":"IF($Q64=\"\",(IF(P67*(1+($L64))<0,0,P67*(1+($L64)))),IF($L64>0,MIN(P67*(1+($L64)),IF($Q64<P67,P67,$Q64)),MAX(P67*(1+($L64)),IF($Q64>P67,P67,$Q64),0)))","v":0},{"$f":"IF($Q64=\"\",(IF(Q67*(1+($L64))<0,0,Q67*(1+($L64)))),IF($L64>0,MIN(Q67*(1+($L64)),IF($Q64<Q67,Q67,$Q64)),MAX(Q67*(1+($L64)),IF($Q64>Q67,Q67,$Q64),0)))","v":0},{"$f":"IF($Q64=\"\",(IF(R67*(1+($L64))<0,0,R67*(1+($L64)))),IF($L64>0,MIN(R67*(1+($L64)),IF($Q64<R67,R67,$Q64)),MAX(R67*(1+($L64)),IF($Q64>R67,R67,$Q64),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG66=1,J67,J69)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Driver wages ($/hour)",null,null,null,0,"% annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P28","v":25},{"$f":"IF($Q73=\"\",(IF(J76*(1+($L73))<0,0,J76*(1+($L73)))),IF($L73>0,MIN(J76*(1+($L73)),IF($Q73<J76,J76,$Q73)),MAX(J76*(1+($L73)),IF($Q73>J76,J76,$Q73),0)))","v":25},{"$f":"IF($Q73=\"\",(IF(K76*(1+($L73))<0,0,K76*(1+($L73)))),IF($L73>0,MIN(K76*(1+($L73)),IF($Q73<K76,K76,$Q73)),MAX(K76*(1+($L73)),IF($Q73>K76,K76,$Q73),0)))","v":25},25,25,25,25,25,25,25,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG75=1,J76,J78)","v":25},25,25,25,25,25,25,25,25,25]
[]
[]
[]
[null,null,null,null,null,null,null,"Final year of RUC exemptions",null,2025]
[]
[]
[]
[]
[null,null,null,null,null,null,"Fuel cell electric vehicle"]
[]
[null,null,null,null,null,null,null,"Vehicle capital cost",null,null,null,-0.06,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI34","v":611000},{"$f":"IF($Q90=\"\",(IF(J93*(1+($L90))<0,0,J93*(1+($L90)))),IF($L90>0,MIN(J93*(1+($L90)),IF($Q90<J93,J93,$Q90)),MAX(J93*(1+($L90)),IF($Q90>J93,J93,$Q90),0)))","v":574340},{"$f":"IF($Q90=\"\",(IF(K93*(1+($L90))<0,0,K93*(1+($L90)))),IF($L90>0,MIN(K93*(1+($L90)),IF($Q90<K93,K93,$Q90)),MAX(K93*(1+($L90)),IF($Q90>K93,K93,$Q90),0)))","v":539879.6},507486.82399999996,477037.61455999996,448415.35768639995,421510.4362252159,{"$f":"IF($Q90=\"\",(IF(P93*(1+($L90))<0,0,P93*(1+($L90)))),IF($L90>0,MIN(P93*(1+($L90)),IF($Q90<P93,P93,$Q90)),MAX(P93*(1+($L90)),IF($Q90>P93,P93,$Q90),0)))","v":396219.81005170295},372446.62144860078,350099.82416168472,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG92=1,J93,J95)","v":611000},{"$f":"IF($AG92=1,K93,K95)","v":574340},539879.6,507486.82399999996,477037.61455999996,448415.35768639995,421510.4362252159,396219.81005170295,372446.62144860078,350099.82416168472]
[]
[]
[null,null,null,null,null,null,null,"Residual value",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI36","v":0.41799999999999998},{"$f":"IF($Q99=\"\",(IF(J102*(1+($L99))<0,0,IF(J102*(1+($L99))>1,1,J102*(1+($L99))))),IF($L99>0,MIN(J102*(1+($L99)),IF($Q99<J102,J102,$Q99)),MAX(J102*(1+($L99)),IF($Q99>J102,J102,$Q99),0)))","v":0.41799999999999998},{"$f":"IF($Q99=\"\",(IF(K102*(1+($L99))<0,0,IF(K102*(1+($L99))>1,1,K102*(1+($L99))))),IF($L99>0,MIN(K102*(1+($L99)),IF($Q99<K102,K102,$Q99)),MAX(K102*(1+($L99)),IF($Q99>K102,K102,$Q99),0)))","v":0.41799999999999998},0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,{"$f":"IF($Q99=\"\",(IF(P102*(1+($L99))<0,0,IF(P102*(1+($L99))>1,1,P102*(1+($L99))))),IF($L99>0,MIN(P102*(1+($L99)),IF($Q99<P102,P102,$Q99)),MAX(P102*(1+($L99)),IF($Q99>P102,P102,$Q99),0)))","v":0.41799999999999998},0.41799999999999998,0.41799999999999998,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG101=1,J102,J104)","v":0.41799999999999998},0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998]
[]
[]
[null,null,null,null,null,null,null,"Maintenance cost (% of ICEV)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI38","v":0.66},{"$f":"IF($Q108=\"\",(IF(J111*(1+($L108))<0,0,IF(J111*(1+($L108))>1,1,J111*(1+($L108))))),IF($L108>0,MIN(J111*(1+($L108)),IF($Q108<J111,J111,$Q108)),MAX(J111*(1+($L108)),IF($Q108>J111,J111,$Q108),0)))","v":0.66},{"$f":"IF($Q108=\"\",(IF(K111*(1+($L108))<0,0,IF(K111*(1+($L108))>1,1,K111*(1+($L108))))),IF($L108>0,MIN(K111*(1+($L108)),IF($Q108<K111,K111,$Q108)),MAX(K111*(1+($L108)),IF($Q108>K111,K111,$Q108),0)))","v":0.66},0.66,0.66,0.66,0.66,{"$f":"IF($Q108=\"\",(IF(P111*(1+($L108))<0,0,IF(P111*(1+($L108))>1,1,P111*(1+($L108))))),IF($L108>0,MIN(P111*(1+($L108)),IF($Q108<P111,P111,$Q108)),MAX(P111*(1+($L108)),IF($Q108>P111,P111,$Q108),0)))","v":0.66},0.66,0.66,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG110=1,J111,J113)","v":0.66},0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66]
[]
[]
[null,null,null,null,null,null,null,"Lease cost",null,null,null,-0.06,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AH34","v":9900},{"$f":"IF($Q117=\"\",(IF(J120*(1+($L117))<0,0,J120*(1+($L117)))),IF($L117>0,MIN(J120*(1+($L117)),IF($Q117<J120,J120,$Q117)),MAX(J120*(1+($L117)),IF($Q117>J120,J120,$Q117),0)))","v":9306},{"$f":"IF($Q117=\"\",(IF(K120*(1+($L117))<0,0,K120*(1+($L117)))),IF($L117>0,MIN(K120*(1+($L117)),IF($Q117<K120,K120,$Q117)),MAX(K120*(1+($L117)),IF($Q117>K120,K120,$Q117),0)))","v":8747.64},{"$f":"IF($Q117=\"\",(IF(L120*(1+($L117))<0,0,L120*(1+($L117)))),IF($L117>0,MIN(L120*(1+($L117)),IF($Q117<L120,L120,$Q117)),MAX(L120*(1+($L117)),IF($Q117>L120,L120,$Q117),0)))","v":8222.7815999999984},7729.414703999998,7265.6498217599974,6829.710832454397,6419.928182507133,6034.7324915567051,{"$f":"IF($Q117=\"\",(IF(R120*(1+($L117))<0,0,R120*(1+($L117)))),IF($L117>0,MIN(R120*(1+($L117)),IF($Q117<R120,R120,$Q117)),MAX(R120*(1+($L117)),IF($Q117>R120,R120,$Q117),0)))","v":5672.6485420633026},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG119=1,J120,J122)","v":9900},{"$f":"IF($AG119=1,K120,K122)","v":9306},8747.64,8222.7815999999984,7729.414703999998,7265.6498217599974,6829.710832454397,6419.928182507133,6034.7324915567051,5672.6485420633026]
[]
[]
[null,null,null,null,null,null,null,"Insurance (% of total cost)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI40","v":6.0000000000000001E-3},{"$f":"IF($Q126=\"\",(IF(J129*(1+($L126))<0,0,IF(J129*(1+($L126))>1,1,J129*(1+($L126))))),IF($L126>0,MIN(J129*(1+($L126)),IF($Q126<J129,J129,$Q126)),MAX(J129*(1+($L126)),IF($Q126>J129,J129,$Q126),0)))","v":6.0000000000000001E-3},{"$f":"IF($Q126=\"\",(IF(K129*(1+($L126))<0,0,IF(K129*(1+($L126))>1,1,K129*(1+($L126))))),IF($L126>0,MIN(K129*(1+($L126)),IF($Q126<K129,K129,$Q126)),MAX(K129*(1+($L126)),IF($Q126>K129,K129,$Q126),0)))","v":6.0000000000000001E-3},6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG128=1,J129,J131)","v":6.0000000000000001E-3},6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
[]
[]
[null,null,null,null,null,null,null,"Fuel efficiency (kgs/km)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI42","v":9.4E-2},{"$f":"IF($Q135=\"\",(IF(J138*(1+($L135))<0,0,J138*(1+($L135)))),IF($L135>0,MIN(J138*(1+($L135)),IF($Q135<J138,J138,$Q135)),MAX(J138*(1+($L135)),IF($Q135>J138,J138,$Q135),0)))","v":9.4E-2},{"$f":"IF($Q135=\"\",(IF(K138*(1+($L135))<0,0,K138*(1+($L135)))),IF($L135>0,MIN(K138*(1+($L135)),IF($Q135<K138,K138,$Q135)),MAX(K138*(1+($L135)),IF($Q135>K138,K138,$Q135),0)))","v":9.4E-2},9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG137=1,J138,J140)","v":9.4E-2},9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2]
[]
[]
[null,null,null,null,null,null,"Green H2 + FCEV"]
[]
[null,null,null,null,null,null,null,"Delivered cost of fuel (kg)",null,"Options to change delivered cost of green H2 are available on the H2 cost calculator tab."]
[]
[]
[]
[]
[null,null,null,null,null,null,"Battery electric vehicle"]
[]
[null,null,null,null,null,null,null,"Battery capacity (kWh)",null,null,null,2.75E-2,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P38","v":435},{"$f":"IF($Q153=\"\",(IF(J156*(1+($L153))<0,0,J156*(1+($L153)))),IF($L153>0,MIN(J156*(1+($L153)),IF($Q153<J156,J156,$Q153)),MAX(J156*(1+($L153)),IF($Q153>J156,J156,$Q153),0)))","v":446.96250000000003},{"$f":"IF($Q153=\"\",(IF(K156*(1+($L153))<0,0,K156*(1+($L153)))),IF($L153>0,MIN(K156*(1+($L153)),IF($Q153<K156,K156,$Q153)),MAX(K156*(1+($L153)),IF($Q153>K156,K156,$Q153),0)))","v":459.25396875000007},471.88345289062511,484.86024784511733,498.1939046608581,511.89423703903174,525.97132855760515,540.43554009293928,555.29751744549515,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG155=1,J156,J158)","v":435},446.96250000000003,459.25396875000007,471.88345289062511,484.86024784511733,498.1939046608581,511.89423703903174,525.97132855760515,540.43554009293928,555.29751744549515]
[]
[]
[null,null,null,null,null,null,null,"Battery in-use capacity floor",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P40","v":0.2},{"$f":"IF($Q162=\"\",(IF(J165*(1+($L162))<0,0,IF(J165*(1+($L162))>1,1,J165*(1+($L162))))),IF($L162>0,MIN(J165*(1+($L162)),IF($Q162<J165,J165,$Q162)),MAX(J165*(1+($L162)),IF($Q162>J165,J165,$Q162),0)))","v":0.2},{"$f":"IF($Q162=\"\",(IF(K165*(1+($L162))<0,0,IF(K165*(1+($L162))>1,1,K165*(1+($L162))))),IF($L162>0,MIN(K165*(1+($L162)),IF($Q162<K165,K165,$Q162)),MAX(K165*(1+($L162)),IF($Q162>K165,K165,$Q162),0)))","v":0.2},{"$f":"IF($Q162=\"\",(IF(L165*(1+($L162))<0,0,IF(L165*(1+($L162))>1,1,L165*(1+($L162))))),IF($L162>0,MIN(L165*(1+($L162)),IF($Q162<L165,L165,$Q162)),MAX(L165*(1+($L162)),IF($Q162>L165,L165,$Q162),0)))","v":0.2},{"$f":"IF($Q162=\"\",(IF(M165*(1+($L162))<0,0,IF(M165*(1+($L162))>1,1,M165*(1+($L162))))),IF($L162>0,MIN(M165*(1+($L162)),IF($Q162<M165,M165,$Q162)),MAX(M165*(1+($L162)),IF($Q162>M165,M165,$Q162),0)))","v":0.2},{"$f":"IF($Q162=\"\",(IF(N165*(1+($L162))<0,0,IF(N165*(1+($L162))>1,1,N165*(1+($L162))))),IF($L162>0,MIN(N165*(1+($L162)),IF($Q162<N165,N165,$Q162)),MAX(N165*(1+($L162)),IF($Q162>N165,N165,$Q162),0)))","v":0.2},{"$f":"IF($Q162=\"\",(IF(O165*(1+($L162))<0,0,IF(O165*(1+($L162))>1,1,O165*(1+($L162))))),IF($L162>0,MIN(O165*(1+($L162)),IF($Q162<O165,O165,$Q162)),MAX(O165*(1+($L162)),IF($Q162>O165,O165,$Q162),0)))","v":0.2},{"$f":"IF($Q162=\"\",(IF(P165*(1+($L162))<0,0,IF(P165*(1+($L162))>1,1,P165*(1+($L162))))),IF($L162>0,MIN(P165*(1+($L162)),IF($Q162<P165,P165,$Q162)),MAX(P165*(1+($L162)),IF($Q162>P165,P165,$Q162),0)))","v":0.2},{"$f":"IF($Q162=\"\",(IF(Q165*(1+($L162))<0,0,IF(Q165*(1+($L162))>1,1,Q165*(1+($L162))))),IF($L162>0,MIN(Q165*(1+($L162)),IF($Q162<Q165,Q165,$Q162)),MAX(Q165*(1+($L162)),IF($Q162>Q165,Q165,$Q162),0)))","v":0.2},{"$f":"IF($Q162=\"\",(IF(R165*(1+($L162))<0,0,IF(R165*(1+($L162))>1,1,R165*(1+($L162))))),IF($L162>0,MIN(R165*(1+($L162)),IF($Q162<R165,R165,$Q162)),MAX(R165*(1+($L162)),IF($Q162>R165,R165,$Q162),0)))","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG164=1,J165,J167)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(BEV_switch=0,\"Battery day-charge capacity ceiling\",\"Battery day-charge capacity ceiling (n/a for battery swap)\")","v":"Battery day-charge capacity ceiling"},null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P42","v":0.9},{"$f":"IF($Q171=\"\",(IF(J174*(1+($L171))<0,0,IF(J174*(1+($L171))>1,1,J174*(1+($L171))))),IF($L171>0,MIN(J174*(1+($L171)),IF($Q171<J174,J174,$Q171)),MAX(J174*(1+($L171)),IF($Q171>J174,J174,$Q171),0)))","v":0.9},{"$f":"IF($Q171=\"\",(IF(K174*(1+($L171))<0,0,IF(K174*(1+($L171))>1,1,K174*(1+($L171))))),IF($L171>0,MIN(K174*(1+($L171)),IF($Q171<K174,K174,$Q171)),MAX(K174*(1+($L171)),IF($Q171>K174,K174,$Q171),0)))","v":0.9},0.9,0.9,0.9,0.9,{"$f":"IF($Q171=\"\",(IF(P174*(1+($L171))<0,0,IF(P174*(1+($L171))>1,1,P174*(1+($L171))))),IF($L171>0,MIN(P174*(1+($L171)),IF($Q171<P174,P174,$Q171)),MAX(P174*(1+($L171)),IF($Q171>P174,P174,$Q171),0)))","v":0.9},{"$f":"IF($Q171=\"\",(IF(Q174*(1+($L171))<0,0,IF(Q174*(1+($L171))>1,1,Q174*(1+($L171))))),IF($L171>0,MIN(Q174*(1+($L171)),IF($Q171<Q174,Q174,$Q171)),MAX(Q174*(1+($L171)),IF($Q171>Q174,Q174,$Q171),0)))","v":0.9},0.9,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG173=1,J174,J176)","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[]
[]
[null,null,null,null,null,null,null,"Payload capacity (tonnes)",null,"Options to change BEV payload capacity are available on the BEV payload calculator tab."]
[]
[]
[]
[null,null,null,null,null,null,null,"Vehicle capital cost",null,null,null,-3.2000000000000001E-2,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P48","v":409000},{"$f":"IF($Q184=\"\",(IF(J187*(1+($L184))<0,0,J187*(1+($L184)))),IF($L184>0,MIN(J187*(1+($L184)),IF($Q184<J187,J187,$Q184)),MAX(J187*(1+($L184)),IF($Q184>J187,J187,$Q184),0)))","v":395912},{"$f":"IF($Q184=\"\",(IF(K187*(1+($L184))<0,0,K187*(1+($L184)))),IF($L184>0,MIN(K187*(1+($L184)),IF($Q184<K187,K187,$Q184)),MAX(K187*(1+($L184)),IF($Q184>K187,K187,$Q184),0)))","v":383242.81599999999},370979.04588799999,359107.716419584,347616.26949415728,336492.54887034424,325724.78730649321,315301.59411268542,305211.94310107949,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG186=1,J187,J189)","v":409000},{"$f":"IF($AG186=1,K187,K189)","v":395912},383242.81599999999,370979.04588799999,359107.716419584,347616.26949415728,336492.54887034424,325724.78730649321,315301.59411268542,305211.94310107949]
[]
[]
[null,null,null,null,null,null,null,"Residual value",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P50","v":0.41799999999999998},{"$f":"IF($Q193=\"\",(IF(J196*(1+($L193))<0,0,IF(J196*(1+($L193))>1,1,J196*(1+($L193))))),IF($L193>0,MIN(J196*(1+($L193)),IF($Q193<J196,J196,$Q193)),MAX(J196*(1+($L193)),IF($Q193>J196,J196,$Q193),0)))","v":0.41799999999999998},{"$f":"IF($Q193=\"\",(IF(K196*(1+($L193))<0,0,IF(K196*(1+($L193))>1,1,K196*(1+($L193))))),IF($L193>0,MIN(K196*(1+($L193)),IF($Q193<K196,K196,$Q193)),MAX(K196*(1+($L193)),IF($Q193>K196,K196,$Q193),0)))","v":0.41799999999999998},0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG195=1,J196,J198)","v":0.41799999999999998},0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998]
[]
[]
[null,null,null,null,null,null,null,"Maintenance cost (% of ICEV)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P52","v":0.66},{"$f":"IF($Q202=\"\",(IF(J205*(1+($L202))<0,0,IF(J205*(1+($L202))>1,1,J205*(1+($L202))))),IF($L202>0,MIN(J205*(1+($L202)),IF($Q202<J205,J205,$Q202)),MAX(J205*(1+($L202)),IF($Q202>J205,J205,$Q202),0)))","v":0.66},{"$f":"IF($Q202=\"\",(IF(K205*(1+($L202))<0,0,IF(K205*(1+($L202))>1,1,K205*(1+($L202))))),IF($L202>0,MIN(K205*(1+($L202)),IF($Q202<K205,K205,$Q202)),MAX(K205*(1+($L202)),IF($Q202>K205,K205,$Q202),0)))","v":0.66},0.66,0.66,0.66,0.66,0.66,0.66,0.66,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG204=1,J205,J207)","v":0.66},0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66]
[]
[]
[null,null,null,null,null,null,null,"Lease cost",null,null,null,-3.2000000000000001E-2,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!O48","v":6850},{"$f":"IF($Q211=\"\",(IF(J214*(1+($L211))<0,0,J214*(1+($L211)))),IF($L211>0,MIN(J214*(1+($L211)),IF($Q211<J214,J214,$Q211)),MAX(J214*(1+($L211)),IF($Q211>J214,J214,$Q211),0)))","v":6630.8},{"$f":"IF($Q211=\"\",(IF(K214*(1+($L211))<0,0,K214*(1+($L211)))),IF($L211>0,MIN(K214*(1+($L211)),IF($Q211<K214,K214,$Q211)),MAX(K214*(1+($L211)),IF($Q211>K214,K214,$Q211),0)))","v":6418.6144000000004},{"$f":"IF($Q211=\"\",(IF(L214*(1+($L211))<0,0,L214*(1+($L211)))),IF($L211>0,MIN(L214*(1+($L211)),IF($Q211<L214,L214,$Q211)),MAX(L214*(1+($L211)),IF($Q211>L214,L214,$Q211),0)))","v":6213.2187392000005},{"$f":"IF($Q211=\"\",(IF(M214*(1+($L211))<0,0,M214*(1+($L211)))),IF($L211>0,MIN(M214*(1+($L211)),IF($Q211<M214,M214,$Q211)),MAX(M214*(1+($L211)),IF($Q211>M214,M214,$Q211),0)))","v":6014.3957395456},{"$f":"IF($Q211=\"\",(IF(N214*(1+($L211))<0,0,N214*(1+($L211)))),IF($L211>0,MIN(N214*(1+($L211)),IF($Q211<N214,N214,$Q211)),MAX(N214*(1+($L211)),IF($Q211>N214,N214,$Q211),0)))","v":5821.9350758801411},{"$f":"IF($Q211=\"\",(IF(O214*(1+($L211))<0,0,O214*(1+($L211)))),IF($L211>0,MIN(O214*(1+($L211)),IF($Q211<O214,O214,$Q211)),MAX(O214*(1+($L211)),IF($Q211>O214,O214,$Q211),0)))","v":5635.6331534519768},{"$f":"IF($Q211=\"\",(IF(P214*(1+($L211))<0,0,P214*(1+($L211)))),IF($L211>0,MIN(P214*(1+($L211)),IF($Q211<P214,P214,$Q211)),MAX(P214*(1+($L211)),IF($Q211>P214,P214,$Q211),0)))","v":5455.2928925415135},{"$f":"IF($Q211=\"\",(IF(Q214*(1+($L211))<0,0,Q214*(1+($L211)))),IF($L211>0,MIN(Q214*(1+($L211)),IF($Q211<Q214,Q214,$Q211)),MAX(Q214*(1+($L211)),IF($Q211>Q214,Q214,$Q211),0)))","v":5280.7235199801853},{"$f":"IF($Q211=\"\",(IF(R214*(1+($L211))<0,0,R214*(1+($L211)))),IF($L211>0,MIN(R214*(1+($L211)),IF($Q211<R214,R214,$Q211)),MAX(R214*(1+($L211)),IF($Q211>R214,R214,$Q211),0)))","v":5111.7403673408189},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG213=1,J214,J216)","v":6850},{"$f":"IF($AG213=1,K214,K216)","v":6630.8},6418.6144000000004,6213.2187392000005,6014.3957395456,5821.9350758801411,5635.6331534519768,5455.2928925415135,5280.7235199801853,5111.7403673408189]
[]
[]
[null,null,null,null,null,null,null,"Insurance (% of total cost)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P54","v":6.0000000000000001E-3},{"$f":"IF($Q220=\"\",(IF(J223*(1+($L220))<0,0,IF(J223*(1+($L220))>1,1,J223*(1+($L220))))),IF($L220>0,MIN(J223*(1+($L220)),IF($Q220<J223,J223,$Q220)),MAX(J223*(1+($L220)),IF($Q220>J223,J223,$Q220),0)))","v":6.0000000000000001E-3},{"$f":"IF($Q220=\"\",(IF(K223*(1+($L220))<0,0,IF(K223*(1+($L220))>1,1,K223*(1+($L220))))),IF($L220>0,MIN(K223*(1+($L220)),IF($Q220<K223,K223,$Q220)),MAX(K223*(1+($L220)),IF($Q220>K223,K223,$Q220),0)))","v":6.0000000000000001E-3},6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG222=1,J223,J225)","v":6.0000000000000001E-3},6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
[]
[]
[null,null,null,null,null,null,null,"Fuel efficiency (kWh/km)",null,null,null,-2.0999999999999999E-3,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P56","v":1.75},{"$f":"IF($Q229=\"\",(IF(J232*(1+($L229))<0,0,J232*(1+($L229)))),IF($L229>0,MIN(J232*(1+($L229)),IF($Q229<J232,J232,$Q229)),MAX(J232*(1+($L229)),IF($Q229>J232,J232,$Q229),0)))","v":1.7463250000000001},{"$f":"IF($Q229=\"\",(IF(K232*(1+($L229))<0,0,K232*(1+($L229)))),IF($L229>0,MIN(K232*(1+($L229)),IF($Q229<K232,K232,$Q229)),MAX(K232*(1+($L229)),IF($Q229>K232,K232,$Q229),0)))","v":1.7426577175000002},1.7389981362932503,1.7353462402070345,1.7317020131025997,1.7280654388750842,1.7244365014534466,1.7208151848003943,1.7172014729123135,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG231=1,J232,J234)","v":1.75},1.7463250000000001,1.7426577175000002,1.7389981362932503,1.7353462402070345,1.7317020131025997,1.7280654388750842,1.7244365014534466,1.7208151848003943,1.7172014729123135]
[]
[]
[null,null,null,null,null,null,"Direct charging + BEV"]
[]
[null,null,null,null,null,null,null,"Overnight charge - infrastructure cost ($/kWh)",null,null,null,-0.01,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!X36","v":0.04},{"$f":"IF($Q240=\"\",(IF(J243*(1+($L240))<0,0,J243*(1+($L240)))),IF($L240>0,MIN(J243*(1+($L240)),IF($Q240<J243,J243,$Q240)),MAX(J243*(1+($L240)),IF($Q240>J243,J243,$Q240),0)))","v":3.9600000000000003E-2},{"$f":"IF($Q240=\"\",(IF(K243*(1+($L240))<0,0,K243*(1+($L240)))),IF($L240>0,MIN(K243*(1+($L240)),IF($Q240<K243,K243,$Q240)),MAX(K243*(1+($L240)),IF($Q240>K243,K243,$Q240),0)))","v":3.9204000000000003E-2},{"$f":"IF($Q240=\"\",(IF(L243*(1+($L240))<0,0,L243*(1+($L240)))),IF($L240>0,MIN(L243*(1+($L240)),IF($Q240<L243,L243,$Q240)),MAX(L243*(1+($L240)),IF($Q240>L243,L243,$Q240),0)))","v":3.881196E-2},{"$f":"IF($Q240=\"\",(IF(M243*(1+($L240))<0,0,M243*(1+($L240)))),IF($L240>0,MIN(M243*(1+($L240)),IF($Q240<M243,M243,$Q240)),MAX(M243*(1+($L240)),IF($Q240>M243,M243,$Q240),0)))","v":3.8423840399999999E-2},{"$f":"IF($Q240=\"\",(IF(N243*(1+($L240))<0,0,N243*(1+($L240)))),IF($L240>0,MIN(N243*(1+($L240)),IF($Q240<N243,N243,$Q240)),MAX(N243*(1+($L240)),IF($Q240>N243,N243,$Q240),0)))","v":3.8039601995999997E-2},{"$f":"IF($Q240=\"\",(IF(O243*(1+($L240))<0,0,O243*(1+($L240)))),IF($L240>0,MIN(O243*(1+($L240)),IF($Q240<O243,O243,$Q240)),MAX(O243*(1+($L240)),IF($Q240>O243,O243,$Q240),0)))","v":3.765920597604E-2},{"$f":"IF($Q240=\"\",(IF(P243*(1+($L240))<0,0,P243*(1+($L240)))),IF($L240>0,MIN(P243*(1+($L240)),IF($Q240<P243,P243,$Q240)),MAX(P243*(1+($L240)),IF($Q240>P243,P243,$Q240),0)))","v":3.72826139162796E-2},{"$f":"IF($Q240=\"\",(IF(Q243*(1+($L240))<0,0,Q243*(1+($L240)))),IF($L240>0,MIN(Q243*(1+($L240)),IF($Q240<Q243,Q243,$Q240)),MAX(Q243*(1+($L240)),IF($Q240>Q243,Q243,$Q240),0)))","v":3.6909787777116801E-2},{"$f":"IF($Q240=\"\",(IF(R243*(1+($L240))<0,0,R243*(1+($L240)))),IF($L240>0,MIN(R243*(1+($L240)),IF($Q240<R243,R243,$Q240)),MAX(R243*(1+($L240)),IF($Q240>R243,R243,$Q240),0)))","v":3.6540689899345634E-2},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG242=1,J243,J245)","v":0.04},3.9600000000000003E-2,3.9204000000000003E-2,3.881196E-2,3.8423840399999999E-2,3.8039601995999997E-2,3.765920597604E-2,3.72826139162796E-2,3.6909787777116801E-2,3.6540689899345634E-2]
[]
[]
[null,null,null,null,null,null,null,"Overnight charge - network cost ($/kWh)",null,null,null,-1.7000000000000001E-2,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!X38","v":3.7999999999999999E-2},{"$f":"IF($Q249=\"\",(IF(J252*(1+($L249))<0,0,J252*(1+($L249)))),IF($L249>0,MIN(J252*(1+($L249)),IF($Q249<J252,J252,$Q249)),MAX(J252*(1+($L249)),IF($Q249>J252,J252,$Q249),0)))","v":3.7353999999999998E-2},{"$f":"IF($Q249=\"\",(IF(K252*(1+($L249))<0,0,K252*(1+($L249)))),IF($L249>0,MIN(K252*(1+($L249)),IF($Q249<K252,K252,$Q249)),MAX(K252*(1+($L249)),IF($Q249>K252,K252,$Q249),0)))","v":3.6718981999999997E-2},{"$f":"IF($Q249=\"\",(IF(L252*(1+($L249))<0,0,L252*(1+($L249)))),IF($L249>0,MIN(L252*(1+($L249)),IF($Q249<L252,L252,$Q249)),MAX(L252*(1+($L249)),IF($Q249>L252,L252,$Q249),0)))","v":3.6094759305999993E-2},{"$f":"IF($Q249=\"\",(IF(M252*(1+($L249))<0,0,M252*(1+($L249)))),IF($L249>0,MIN(M252*(1+($L249)),IF($Q249<M252,M252,$Q249)),MAX(M252*(1+($L249)),IF($Q249>M252,M252,$Q249),0)))","v":3.5481148397797993E-2},{"$f":"IF($Q249=\"\",(IF(N252*(1+($L249))<0,0,N252*(1+($L249)))),IF($L249>0,MIN(N252*(1+($L249)),IF($Q249<N252,N252,$Q249)),MAX(N252*(1+($L249)),IF($Q249>N252,N252,$Q249),0)))","v":3.4877968875035428E-2},{"$f":"IF($Q249=\"\",(IF(O252*(1+($L249))<0,0,O252*(1+($L249)))),IF($L249>0,MIN(O252*(1+($L249)),IF($Q249<O252,O252,$Q249)),MAX(O252*(1+($L249)),IF($Q249>O252,O252,$Q249),0)))","v":3.4285043404159825E-2},{"$f":"IF($Q249=\"\",(IF(P252*(1+($L249))<0,0,P252*(1+($L249)))),IF($L249>0,MIN(P252*(1+($L249)),IF($Q249<P252,P252,$Q249)),MAX(P252*(1+($L249)),IF($Q249>P252,P252,$Q249),0)))","v":3.370219766628911E-2},{"$f":"IF($Q249=\"\",(IF(Q252*(1+($L249))<0,0,Q252*(1+($L249)))),IF($L249>0,MIN(Q252*(1+($L249)),IF($Q249<Q252,Q252,$Q249)),MAX(Q252*(1+($L249)),IF($Q249>Q252,Q252,$Q249),0)))","v":3.3129260305962194E-2},{"$f":"IF($Q249=\"\",(IF(R252*(1+($L249))<0,0,R252*(1+($L249)))),IF($L249>0,MIN(R252*(1+($L249)),IF($Q249<R252,R252,$Q249)),MAX(R252*(1+($L249)),IF($Q249>R252,R252,$Q249),0)))","v":3.2566062880760839E-2},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG251=1,J252,J254)","v":3.7999999999999999E-2},3.7353999999999998E-2,3.6718981999999997E-2,3.6094759305999993E-2,3.5481148397797993E-2,3.4877968875035428E-2,3.4285043404159825E-2,3.370219766628911E-2,3.3129260305962194E-2,3.2566062880760839E-2]
[]
[]
[null,null,null,null,null,null,null,"Midday fast charge - charger wattage (kW)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!X42","v":300},{"$f":"IF($Q258=\"\",(IF(J261*(1+($L258))<0,0,J261*(1+($L258)))),IF($L258>0,MIN(J261*(1+($L258)),IF($Q258<J261,J261,$Q258)),MAX(J261*(1+($L258)),IF($Q258>J261,J261,$Q258),0)))","v":300},{"$f":"IF($Q258=\"\",(IF(K261*(1+($L258))<0,0,K261*(1+($L258)))),IF($L258>0,MIN(K261*(1+($L258)),IF($Q258<K261,K261,$Q258)),MAX(K261*(1+($L258)),IF($Q258>K261,K261,$Q258),0)))","v":300},300,300,300,300,300,300,300,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG260=1,J261,J263)","v":300},300,300,300,300,300,300,300,300,300]
[]
[]
[null,null,null,null,null,null,null,"Midday fast charge - infrastructure cost ($/kWh)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!X44","v":0.3},{"$f":"IF($Q267=\"\",(IF(J270*(1+($L267))<0,0,J270*(1+($L267)))),IF($L267>0,MIN(J270*(1+($L267)),IF($Q267<J270,J270,$Q267)),MAX(J270*(1+($L267)),IF($Q267>J270,J270,$Q267),0)))","v":0.3},{"$f":"IF($Q267=\"\",(IF(K270*(1+($L267))<0,0,K270*(1+($L267)))),IF($L267>0,MIN(K270*(1+($L267)),IF($Q267<K270,K270,$Q267)),MAX(K270*(1+($L267)),IF($Q267>K270,K270,$Q267),0)))","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG269=1,J270,J272)","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[null,null,null,null,null,null,null,"Midday fast charge - network cost ($/kWh)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!X46","v":0.188},{"$f":"IF($Q276=\"\",(IF(J279*(1+($L276))<0,0,J279*(1+($L276)))),IF($L276>0,MIN(J279*(1+($L276)),IF($Q276<J279,J279,$Q276)),MAX(J279*(1+($L276)),IF($Q276>J279,J279,$Q276),0)))","v":0.188},{"$f":"IF($Q276=\"\",(IF(K279*(1+($L276))<0,0,K279*(1+($L276)))),IF($L276>0,MIN(K279*(1+($L276)),IF($Q276<K279,K279,$Q276)),MAX(K279*(1+($L276)),IF($Q276>K279,K279,$Q276),0)))","v":0.188},0.188,0.188,0.188,0.188,0.188,0.188,0.188,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG278=1,J279,J281)","v":0.188},0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188,0.188]
[]
[]
[null,null,null,null,null,null,null,"Midday battery swap - swap cost ($/kWh)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"swap_cost","v":0},{"$f":"IF($Q285=\"\",(IF(J288*(1+($L285))<0,0,J288*(1+($L285)))),IF($L285>0,MIN(J288*(1+($L285)),IF($Q285<J288,J288,$Q285)),MAX(J288*(1+($L285)),IF($Q285>J288,J288,$Q285),0)))","v":0},{"$f":"IF($Q285=\"\",(IF(K288*(1+($L285))<0,0,K288*(1+($L285)))),IF($L285>0,MIN(K288*(1+($L285)),IF($Q285<K288,K288,$Q285)),MAX(K288*(1+($L285)),IF($Q285>K288,K288,$Q285),0)))","v":0},{"$f":"IF($Q285=\"\",(IF(L288*(1+($L285))<0,0,L288*(1+($L285)))),IF($L285>0,MIN(L288*(1+($L285)),IF($Q285<L288,L288,$Q285)),MAX(L288*(1+($L285)),IF($Q285>L288,L288,$Q285),0)))","v":0},{"$f":"IF($Q285=\"\",(IF(M288*(1+($L285))<0,0,M288*(1+($L285)))),IF($L285>0,MIN(M288*(1+($L285)),IF($Q285<M288,M288,$Q285)),MAX(M288*(1+($L285)),IF($Q285>M288,M288,$Q285),0)))","v":0},{"$f":"IF($Q285=\"\",(IF(N288*(1+($L285))<0,0,N288*(1+($L285)))),IF($L285>0,MIN(N288*(1+($L285)),IF($Q285<N288,N288,$Q285)),MAX(N288*(1+($L285)),IF($Q285>N288,N288,$Q285),0)))","v":0},{"$f":"IF($Q285=\"\",(IF(O288*(1+($L285))<0,0,O288*(1+($L285)))),IF($L285>0,MIN(O288*(1+($L285)),IF($Q285<O288,O288,$Q285)),MAX(O288*(1+($L285)),IF($Q285>O288,O288,$Q285),0)))","v":0},{"$f":"IF($Q285=\"\",(IF(P288*(1+($L285))<0,0,P288*(1+($L285)))),IF($L285>0,MIN(P288*(1+($L285)),IF($Q285<P288,P288,$Q285)),MAX(P288*(1+($L285)),IF($Q285>P288,P288,$Q285),0)))","v":0},{"$f":"IF($Q285=\"\",(IF(Q288*(1+($L285))<0,0,Q288*(1+($L285)))),IF($L285>0,MIN(Q288*(1+($L285)),IF($Q285<Q288,Q288,$Q285)),MAX(Q288*(1+($L285)),IF($Q285>Q288,Q288,$Q285),0)))","v":0},{"$f":"IF($Q285=\"\",(IF(R288*(1+($L285))<0,0,R288*(1+($L285)))),IF($L285>0,MIN(R288*(1+($L285)),IF($Q285<R288,R288,$Q285)),MAX(R288*(1+($L285)),IF($Q285>R288,R288,$Q285),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG287=1,J288,J290)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Midday battery swap - infrastructure cost ($/kWh)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"BS_infrastructure","v":0.04},{"$f":"IF($Q294=\"\",(IF(J297*(1+($L294))<0,0,J297*(1+($L294)))),IF($L294>0,MIN(J297*(1+($L294)),IF($Q294<J297,J297,$Q294)),MAX(J297*(1+($L294)),IF($Q294>J297,J297,$Q294),0)))","v":0.04},{"$f":"IF($Q294=\"\",(IF(K297*(1+($L294))<0,0,K297*(1+($L294)))),IF($L294>0,MIN(K297*(1+($L294)),IF($Q294<K297,K297,$Q294)),MAX(K297*(1+($L294)),IF($Q294>K297,K297,$Q294),0)))","v":0.04},{"$f":"IF($Q294=\"\",(IF(L297*(1+($L294))<0,0,L297*(1+($L294)))),IF($L294>0,MIN(L297*(1+($L294)),IF($Q294<L297,L297,$Q294)),MAX(L297*(1+($L294)),IF($Q294>L297,L297,$Q294),0)))","v":0.04},{"$f":"IF($Q294=\"\",(IF(M297*(1+($L294))<0,0,M297*(1+($L294)))),IF($L294>0,MIN(M297*(1+($L294)),IF($Q294<M297,M297,$Q294)),MAX(M297*(1+($L294)),IF($Q294>M297,M297,$Q294),0)))","v":0.04},{"$f":"IF($Q294=\"\",(IF(N297*(1+($L294))<0,0,N297*(1+($L294)))),IF($L294>0,MIN(N297*(1+($L294)),IF($Q294<N297,N297,$Q294)),MAX(N297*(1+($L294)),IF($Q294>N297,N297,$Q294),0)))","v":0.04},{"$f":"IF($Q294=\"\",(IF(O297*(1+($L294))<0,0,O297*(1+($L294)))),IF($L294>0,MIN(O297*(1+($L294)),IF($Q294<O297,O297,$Q294)),MAX(O297*(1+($L294)),IF($Q294>O297,O297,$Q294),0)))","v":0.04},{"$f":"IF($Q294=\"\",(IF(P297*(1+($L294))<0,0,P297*(1+($L294)))),IF($L294>0,MIN(P297*(1+($L294)),IF($Q294<P297,P297,$Q294)),MAX(P297*(1+($L294)),IF($Q294>P297,P297,$Q294),0)))","v":0.04},{"$f":"IF($Q294=\"\",(IF(Q297*(1+($L294))<0,0,Q297*(1+($L294)))),IF($L294>0,MIN(Q297*(1+($L294)),IF($Q294<Q297,Q297,$Q294)),MAX(Q297*(1+($L294)),IF($Q294>Q297,Q297,$Q294),0)))","v":0.04},{"$f":"IF($Q294=\"\",(IF(R297*(1+($L294))<0,0,R297*(1+($L294)))),IF($L294>0,MIN(R297*(1+($L294)),IF($Q294<R297,R297,$Q294)),MAX(R297*(1+($L294)),IF($Q294>R297,R297,$Q294),0)))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG296=1,J297,J299)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[]
[null,null,null,null,null,null,null,"Midday battery swap - network cost ($/kWh)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"BS_network_cost","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(J306*(1+($L303))<0,0,J306*(1+($L303)))),IF($L303>0,MIN(J306*(1+($L303)),IF($Q303<J306,J306,$Q303)),MAX(J306*(1+($L303)),IF($Q303>J306,J306,$Q303),0)))","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(K306*(1+($L303))<0,0,K306*(1+($L303)))),IF($L303>0,MIN(K306*(1+($L303)),IF($Q303<K306,K306,$Q303)),MAX(K306*(1+($L303)),IF($Q303>K306,K306,$Q303),0)))","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(L306*(1+($L303))<0,0,L306*(1+($L303)))),IF($L303>0,MIN(L306*(1+($L303)),IF($Q303<L306,L306,$Q303)),MAX(L306*(1+($L303)),IF($Q303>L306,L306,$Q303),0)))","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(M306*(1+($L303))<0,0,M306*(1+($L303)))),IF($L303>0,MIN(M306*(1+($L303)),IF($Q303<M306,M306,$Q303)),MAX(M306*(1+($L303)),IF($Q303>M306,M306,$Q303),0)))","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(N306*(1+($L303))<0,0,N306*(1+($L303)))),IF($L303>0,MIN(N306*(1+($L303)),IF($Q303<N306,N306,$Q303)),MAX(N306*(1+($L303)),IF($Q303>N306,N306,$Q303),0)))","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(O306*(1+($L303))<0,0,O306*(1+($L303)))),IF($L303>0,MIN(O306*(1+($L303)),IF($Q303<O306,O306,$Q303)),MAX(O306*(1+($L303)),IF($Q303>O306,O306,$Q303),0)))","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(P306*(1+($L303))<0,0,P306*(1+($L303)))),IF($L303>0,MIN(P306*(1+($L303)),IF($Q303<P306,P306,$Q303)),MAX(P306*(1+($L303)),IF($Q303>P306,P306,$Q303),0)))","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(Q306*(1+($L303))<0,0,Q306*(1+($L303)))),IF($L303>0,MIN(Q306*(1+($L303)),IF($Q303<Q306,Q306,$Q303)),MAX(Q306*(1+($L303)),IF($Q303>Q306,Q306,$Q303),0)))","v":3.7999999999999999E-2},{"$f":"IF($Q303=\"\",(IF(R306*(1+($L303))<0,0,R306*(1+($L303)))),IF($L303>0,MIN(R306*(1+($L303)),IF($Q303<R306,R306,$Q303)),MAX(R306*(1+($L303)),IF($Q303>R306,R306,$Q303),0)))","v":3.7999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG305=1,J306,J308)","v":3.7999999999999999E-2},{"$f":"IF($AG305=1,K306,K308)","v":3.7999999999999999E-2},3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2]
[]
[]
[]
[]
[null,null,null,null,null,null,"Internal combustion engine vehicle"]
[]
[null,null,null,null,null,null,null,"Vehicle capital cost",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P64","v":250000},{"$f":"IF($Q316=\"\",(IF(J319*(1+($L316))<0,0,J319*(1+($L316)))),IF($L316>0,MIN(J319*(1+($L316)),IF($Q316<J319,J319,$Q316)),MAX(J319*(1+($L316)),IF($Q316>J319,J319,$Q316),0)))","v":250000},{"$f":"IF($Q316=\"\",(IF(K319*(1+($L316))<0,0,K319*(1+($L316)))),IF($L316>0,MIN(K319*(1+($L316)),IF($Q316<K319,K319,$Q316)),MAX(K319*(1+($L316)),IF($Q316>K319,K319,$Q316),0)))","v":250000},250000,250000,250000,250000,250000,250000,250000,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG318=1,J319,J321)","v":250000},250000,250000,250000,250000,250000,250000,250000,250000,250000]
[]
[]
[null,null,null,null,null,null,null,"Residual value",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!X64","v":0.41799999999999998},{"$f":"IF($Q325=\"\",(IF(J328*(1+($L325))<0,0,IF(J328*(1+($L325))>1,1,J328*(1+($L325))))),IF($L325>0,MIN(J328*(1+($L325)),IF($Q325<J328,J328,$Q325)),MAX(J328*(1+($L325)),IF($Q325>J328,J328,$Q325),0)))","v":0.41799999999999998},{"$f":"IF($Q325=\"\",(IF(K328*(1+($L325))<0,0,IF(K328*(1+($L325))>1,1,K328*(1+($L325))))),IF($L325>0,MIN(K328*(1+($L325)),IF($Q325<K328,K328,$Q325)),MAX(K328*(1+($L325)),IF($Q325>K328,K328,$Q325),0)))","v":0.41799999999999998},0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG327=1,J328,J330)","v":0.41799999999999998},0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998,0.41799999999999998]
[]
[]
[null,null,null,null,null,null,null,"Maintenance cost ($/km)",null,null,null,-1.2999999999999999E-3,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI64","v":9.1999999999999998E-2},{"$f":"IF($Q334=\"\",(IF(J337*(1+($L334))<0,0,J337*(1+($L334)))),IF($L334>0,MIN(J337*(1+($L334)),IF($Q334<J337,J337,$Q334)),MAX(J337*(1+($L334)),IF($Q334>J337,J337,$Q334),0)))","v":9.1880400000000001E-2},{"$f":"IF($Q334=\"\",(IF(K337*(1+($L334))<0,0,K337*(1+($L334)))),IF($L334>0,MIN(K337*(1+($L334)),IF($Q334<K337,K337,$Q334)),MAX(K337*(1+($L334)),IF($Q334>K337,K337,$Q334),0)))","v":9.1760955480000003E-2},9.1641666237876007E-2,9.1522532071766777E-2,9.1403552780073477E-2,9.1284728161459383E-2,9.1166058014849491E-2,9.1047542139430185E-2,9.0929180334648932E-2,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG336=1,J337,J339)","v":9.1999999999999998E-2},9.1880400000000001E-2,9.1760955480000003E-2,9.1641666237876007E-2,9.1522532071766777E-2,9.1403552780073477E-2,9.1284728161459383E-2,9.1166058014849491E-2,9.1047542139430185E-2,9.0929180334648932E-2]
[]
[]
[null,null,null,null,null,null,null,"Lease cost",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!O64","v":4900},{"$f":"IF($Q343=\"\",(IF(J346*(1+($L343))<0,0,J346*(1+($L343)))),IF($L343>0,MIN(J346*(1+($L343)),IF($Q343<J346,J346,$Q343)),MAX(J346*(1+($L343)),IF($Q343>J346,J346,$Q343),0)))","v":4900},{"$f":"IF($Q343=\"\",(IF(K346*(1+($L343))<0,0,K346*(1+($L343)))),IF($L343>0,MIN(K346*(1+($L343)),IF($Q343<K346,K346,$Q343)),MAX(K346*(1+($L343)),IF($Q343>K346,K346,$Q343),0)))","v":4900},{"$f":"IF($Q343=\"\",(IF(L346*(1+($L343))<0,0,L346*(1+($L343)))),IF($L343>0,MIN(L346*(1+($L343)),IF($Q343<L346,L346,$Q343)),MAX(L346*(1+($L343)),IF($Q343>L346,L346,$Q343),0)))","v":4900},{"$f":"IF($Q343=\"\",(IF(M346*(1+($L343))<0,0,M346*(1+($L343)))),IF($L343>0,MIN(M346*(1+($L343)),IF($Q343<M346,M346,$Q343)),MAX(M346*(1+($L343)),IF($Q343>M346,M346,$Q343),0)))","v":4900},{"$f":"IF($Q343=\"\",(IF(N346*(1+($L343))<0,0,N346*(1+($L343)))),IF($L343>0,MIN(N346*(1+($L343)),IF($Q343<N346,N346,$Q343)),MAX(N346*(1+($L343)),IF($Q343>N346,N346,$Q343),0)))","v":4900},{"$f":"IF($Q343=\"\",(IF(O346*(1+($L343))<0,0,O346*(1+($L343)))),IF($L343>0,MIN(O346*(1+($L343)),IF($Q343<O346,O346,$Q343)),MAX(O346*(1+($L343)),IF($Q343>O346,O346,$Q343),0)))","v":4900},{"$f":"IF($Q343=\"\",(IF(P346*(1+($L343))<0,0,P346*(1+($L343)))),IF($L343>0,MIN(P346*(1+($L343)),IF($Q343<P346,P346,$Q343)),MAX(P346*(1+($L343)),IF($Q343>P346,P346,$Q343),0)))","v":4900},{"$f":"IF($Q343=\"\",(IF(Q346*(1+($L343))<0,0,Q346*(1+($L343)))),IF($L343>0,MIN(Q346*(1+($L343)),IF($Q343<Q346,Q346,$Q343)),MAX(Q346*(1+($L343)),IF($Q343>Q346,Q346,$Q343),0)))","v":4900},{"$f":"IF($Q343=\"\",(IF(R346*(1+($L343))<0,0,R346*(1+($L343)))),IF($L343>0,MIN(R346*(1+($L343)),IF($Q343<R346,R346,$Q343)),MAX(R346*(1+($L343)),IF($Q343>R346,R346,$Q343),0)))","v":4900},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG345=1,J346,J348)","v":4900},{"$f":"IF($AG345=1,K346,K348)","v":4900},4900,4900,4900,4900,4900,4900,4900,4900]
[]
[]
[null,null,null,null,null,null,null,"Insurance (% of total cost)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI66","v":6.0000000000000001E-3},{"$f":"IF($Q352=\"\",(IF(J355*(1+($L352))<0,0,IF(J355*(1+($L352))>1,1,J355*(1+($L352))))),IF($L352>0,MIN(J355*(1+($L352)),IF($Q352<J355,J355,$Q352)),MAX(J355*(1+($L352)),IF($Q352>J355,J355,$Q352),0)))","v":6.0000000000000001E-3},{"$f":"IF($Q352=\"\",(IF(K355*(1+($L352))<0,0,IF(K355*(1+($L352))>1,1,K355*(1+($L352))))),IF($L352>0,MIN(K355*(1+($L352)),IF($Q352<K355,K355,$Q352)),MAX(K355*(1+($L352)),IF($Q352>K355,K355,$Q352),0)))","v":6.0000000000000001E-3},6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG354=1,J355,J357)","v":6.0000000000000001E-3},6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
[]
[]
[null,null,null,null,null,null,null,"Fuel efficiency (l/km)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AQ64","v":0.55500000000000005},{"$f":"IF($Q361=\"\",(IF(J364*(1+($L361))<0,0,J364*(1+($L361)))),IF($L361>0,MIN(J364*(1+($L361)),IF($Q361<J364,J364,$Q361)),MAX(J364*(1+($L361)),IF($Q361>J364,J364,$Q361),0)))","v":0.55500000000000005},{"$f":"IF($Q361=\"\",(IF(K364*(1+($L361))<0,0,K364*(1+($L361)))),IF($L361>0,MIN(K364*(1+($L361)),IF($Q361<K364,K364,$Q361)),MAX(K364*(1+($L361)),IF($Q361>K364,K364,$Q361),0)))","v":0.55500000000000005},0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG363=1,J364,J366)","v":0.55500000000000005},0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005,0.55500000000000005]
[]
[]
[null,null,null,null,null,null,"Diesel + ICEV"]
[]
[null,null,null,null,null,null,null,"Delivered cost of fuel ($/l)",null,null,null,1.0999999999999999E-2,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P72","v":1.1499999999999999},{"$f":"IF($Q372=\"\",(IF(J375*(1+($L372))<0,0,J375*(1+($L372)))),IF($L372>0,MIN(J375*(1+($L372)),IF($Q372<J375,J375,$Q372)),MAX(J375*(1+($L372)),IF($Q372>J375,J375,$Q372),0)))","v":1.1626499999999997},{"$f":"IF($Q372=\"\",(IF(K375*(1+($L372))<0,0,K375*(1+($L372)))),IF($L372>0,MIN(K375*(1+($L372)),IF($Q372<K375,K375,$Q372)),MAX(K375*(1+($L372)),IF($Q372>K375,K375,$Q372),0)))","v":1.1754391499999997},1.1883689806499995,1.2014410394371493,1.2146568908709579,1.2280181166705382,1.2415263159539141,1.2551831054294069,1.2689901195891302,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG374=1,J375,J377)","v":1.1499999999999999},1.1626499999999997,1.1754391499999997,1.1883689806499995,1.2014410394371493,1.2146568908709579,1.2280181166705382,1.2415263159539141,1.2551831054294069,1.2689901195891302]
[]
[]
[null,null,null,null,null,null,null,"Emissions per km (kgCO2e)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P78","v":1.492},{"$f":"IF($Q381=\"\",(IF(J384*(1+($L381))<0,0,J384*(1+($L381)))),IF($L381>0,MIN(J384*(1+($L381)),IF($Q381<J384,J384,$Q381)),MAX(J384*(1+($L381)),IF($Q381>J384,J384,$Q381),0)))","v":1.492},{"$f":"IF($Q381=\"\",(IF(K384*(1+($L381))<0,0,K384*(1+($L381)))),IF($L381>0,MIN(K384*(1+($L381)),IF($Q381<K384,K384,$Q381)),MAX(K384*(1+($L381)),IF($Q381>K384,K384,$Q381),0)))","v":1.492},1.492,1.492,1.492,1.492,1.492,1.492,1.492,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG383=1,J384,J386)","v":1.492},1.492,1.492,1.492,1.492,1.492,1.492,1.492,1.492,1.492]
[]
[]
[null,null,null,null,null,null,null,"Estimated health costs ($/l)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!P80","v":0.25},{"$f":"IF($Q390=\"\",(IF(J393*(1+($L390))<0,0,J393*(1+($L390)))),IF($L390>0,MIN(J393*(1+($L390)),IF($Q390<J393,J393,$Q390)),MAX(J393*(1+($L390)),IF($Q390>J393,J393,$Q390),0)))","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG392=1,J393,J395)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[]
[null,null,null,null,null,null,"Diesel + H2 + ICEV"]
[]
[null,null,null,null,null,null,null,"Delivered cost of fuel for diesel + H2 ICEV is developed as a combination of delivered cost of diesel and the delivered cost of fuel for H2. "]
[null,null,null,null,null,null,null," See Calculations step-by-step for details."]
[]
[]
[null,null,null,null,null,null,null,"Cost to retrofit",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!X76","v":108000},{"$f":"IF($Q405=\"\",(IF(J408*(1+($L405))<0,0,J408*(1+($L405)))),IF($L405>0,MIN(J408*(1+($L405)),IF($Q405<J408,J408,$Q405)),MAX(J408*(1+($L405)),IF($Q405>J408,J408,$Q405),0)))","v":108000},{"$f":"IF($Q405=\"\",(IF(K408*(1+($L405))<0,0,K408*(1+($L405)))),IF($L405>0,MIN(K408*(1+($L405)),IF($Q405<K408,K408,$Q405)),MAX(K408*(1+($L405)),IF($Q405>K408,K408,$Q405),0)))","v":108000},{"$f":"IF($Q405=\"\",(IF(L408*(1+($L405))<0,0,L408*(1+($L405)))),IF($L405>0,MIN(L408*(1+($L405)),IF($Q405<L408,L408,$Q405)),MAX(L408*(1+($L405)),IF($Q405>L408,L408,$Q405),0)))","v":108000},{"$f":"IF($Q405=\"\",(IF(M408*(1+($L405))<0,0,M408*(1+($L405)))),IF($L405>0,MIN(M408*(1+($L405)),IF($Q405<M408,M408,$Q405)),MAX(M408*(1+($L405)),IF($Q405>M408,M408,$Q405),0)))","v":108000},{"$f":"IF($Q405=\"\",(IF(N408*(1+($L405))<0,0,N408*(1+($L405)))),IF($L405>0,MIN(N408*(1+($L405)),IF($Q405<N408,N408,$Q405)),MAX(N408*(1+($L405)),IF($Q405>N408,N408,$Q405),0)))","v":108000},{"$f":"IF($Q405=\"\",(IF(O408*(1+($L405))<0,0,O408*(1+($L405)))),IF($L405>0,MIN(O408*(1+($L405)),IF($Q405<O408,O408,$Q405)),MAX(O408*(1+($L405)),IF($Q405>O408,O408,$Q405),0)))","v":108000},{"$f":"IF($Q405=\"\",(IF(P408*(1+($L405))<0,0,P408*(1+($L405)))),IF($L405>0,MIN(P408*(1+($L405)),IF($Q405<P408,P408,$Q405)),MAX(P408*(1+($L405)),IF($Q405>P408,P408,$Q405),0)))","v":108000},{"$f":"IF($Q405=\"\",(IF(Q408*(1+($L405))<0,0,Q408*(1+($L405)))),IF($L405>0,MIN(Q408*(1+($L405)),IF($Q405<Q408,Q408,$Q405)),MAX(Q408*(1+($L405)),IF($Q405>Q408,Q408,$Q405),0)))","v":108000},{"$f":"IF($Q405=\"\",(IF(R408*(1+($L405))<0,0,R408*(1+($L405)))),IF($L405>0,MIN(R408*(1+($L405)),IF($Q405<R408,R408,$Q405)),MAX(R408*(1+($L405)),IF($Q405>R408,R408,$Q405),0)))","v":108000},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG407=1,J408,J410)","v":108000},{"$f":"IF($AG407=1,K408,K410)","v":108000},108000,108000,108000,108000,108000,108000,108000,108000]
[]
[]
[null,null,null,null,null,null,null,"Amount of diesel displacement",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!X78","v":0.3},{"$f":"IF($Q414=\"\",(IF(J417*(1+($L414))<0,0,IF(J417*(1+($L414))>1,1,J417*(1+($L414))))),IF($L414>0,MIN(J417*(1+($L414)),IF($Q414<J417,J417,$Q414)),MAX(J417*(1+($L414)),IF($Q414>J417,J417,$Q414),0)))","v":0.3},{"$f":"IF($Q414=\"\",(IF(K417*(1+($L414))<0,0,IF(K417*(1+($L414))>1,1,K417*(1+($L414))))),IF($L414>0,MIN(K417*(1+($L414)),IF($Q414<K417,K417,$Q414)),MAX(K417*(1+($L414)),IF($Q414>K417,K417,$Q414),0)))","v":0.3},{"$f":"IF($Q414=\"\",(IF(L417*(1+($L414))<0,0,IF(L417*(1+($L414))>1,1,L417*(1+($L414))))),IF($L414>0,MIN(L417*(1+($L414)),IF($Q414<L417,L417,$Q414)),MAX(L417*(1+($L414)),IF($Q414>L417,L417,$Q414),0)))","v":0.3},{"$f":"IF($Q414=\"\",(IF(M417*(1+($L414))<0,0,IF(M417*(1+($L414))>1,1,M417*(1+($L414))))),IF($L414>0,MIN(M417*(1+($L414)),IF($Q414<M417,M417,$Q414)),MAX(M417*(1+($L414)),IF($Q414>M417,M417,$Q414),0)))","v":0.3},{"$f":"IF($Q414=\"\",(IF(N417*(1+($L414))<0,0,IF(N417*(1+($L414))>1,1,N417*(1+($L414))))),IF($L414>0,MIN(N417*(1+($L414)),IF($Q414<N417,N417,$Q414)),MAX(N417*(1+($L414)),IF($Q414>N417,N417,$Q414),0)))","v":0.3},{"$f":"IF($Q414=\"\",(IF(O417*(1+($L414))<0,0,IF(O417*(1+($L414))>1,1,O417*(1+($L414))))),IF($L414>0,MIN(O417*(1+($L414)),IF($Q414<O417,O417,$Q414)),MAX(O417*(1+($L414)),IF($Q414>O417,O417,$Q414),0)))","v":0.3},{"$f":"IF($Q414=\"\",(IF(P417*(1+($L414))<0,0,IF(P417*(1+($L414))>1,1,P417*(1+($L414))))),IF($L414>0,MIN(P417*(1+($L414)),IF($Q414<P417,P417,$Q414)),MAX(P417*(1+($L414)),IF($Q414>P417,P417,$Q414),0)))","v":0.3},{"$f":"IF($Q414=\"\",(IF(Q417*(1+($L414))<0,0,IF(Q417*(1+($L414))>1,1,Q417*(1+($L414))))),IF($L414>0,MIN(Q417*(1+($L414)),IF($Q414<Q417,Q417,$Q414)),MAX(Q417*(1+($L414)),IF($Q414>Q417,Q417,$Q414),0)))","v":0.3},{"$f":"IF($Q414=\"\",(IF(R417*(1+($L414))<0,0,IF(R417*(1+($L414))>1,1,R417*(1+($L414))))),IF($L414>0,MIN(R417*(1+($L414)),IF($Q414<R417,R417,$Q414)),MAX(R417*(1+($L414)),IF($Q414>R417,R417,$Q414),0)))","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG416=1,J417,J419)","v":0.3},{"$f":"IF($AG416=1,K417,K419)","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[]
[null,null,null,null,null,null,"Conventional biodiesel + ICEV"]
[]
[null,null,null,null,null,null,null,"Delivered cost of fuel ($/l)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI72","v":2.25},{"$f":"IF($Q426=\"\",(IF(J429*(1+($L426))<0,0,J429*(1+($L426)))),IF($L426>0,MIN(J429*(1+($L426)),IF($Q426<J429,J429,$Q426)),MAX(J429*(1+($L426)),IF($Q426>J429,J429,$Q426),0)))","v":2.25},{"$f":"IF($Q426=\"\",(IF(K429*(1+($L426))<0,0,K429*(1+($L426)))),IF($L426>0,MIN(K429*(1+($L426)),IF($Q426<K429,K429,$Q426)),MAX(K429*(1+($L426)),IF($Q426>K429,K429,$Q426),0)))","v":2.25},2.25,2.25,2.25,2.25,2.25,2.25,2.25,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG428=1,J429,J431)","v":2.25},2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25]
[]
[]
[null,null,null,null,null,null,null,"Biodiesel blend",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI74","v":0.2},{"$f":"IF($Q435=\"\",(IF(J438*(1+($L435))<0,0,IF(J438*(1+($L435))>1,1,J438*(1+($L435))))),IF($L435>0,MIN(J438*(1+($L435)),IF($Q435<J438,J438,$Q435)),MAX(J438*(1+($L435)),IF($Q435>J438,J438,$Q435),0)))","v":0.2},{"$f":"IF($Q435=\"\",(IF(K438*(1+($L435))<0,0,IF(K438*(1+($L435))>1,1,K438*(1+($L435))))),IF($L435>0,MIN(K438*(1+($L435)),IF($Q435<K438,K438,$Q435)),MAX(K438*(1+($L435)),IF($Q435>K438,K438,$Q435),0)))","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG437=1,J438,J440)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[]
[null,null,null,null,null,null,null,"Cost to retrofit",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI76","v":0},{"$f":"IF($Q444=\"\",(IF(J447*(1+($L444))<0,0,J447*(1+($L444)))),IF($L444>0,MIN(J447*(1+($L444)),IF($Q444<J447,J447,$Q444)),MAX(J447*(1+($L444)),IF($Q444>J447,J447,$Q444),0)))","v":0},{"$f":"IF($Q444=\"\",(IF(K447*(1+($L444))<0,0,K447*(1+($L444)))),IF($L444>0,MIN(K447*(1+($L444)),IF($Q444<K447,K447,$Q444)),MAX(K447*(1+($L444)),IF($Q444>K447,K447,$Q444),0)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG446=1,J447,J449)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"CO2 emissions reduction",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI78","v":0.48},{"$f":"IF($Q453=\"\",(IF(J456*(1+($L453))<0,0,IF(J456*(1+($L453))>1,1,J456*(1+($L453))))),IF($L453>0,MIN(J456*(1+($L453)),IF($Q453<J456,J456,$Q453)),MAX(J456*(1+($L453)),IF($Q453>J456,J456,$Q453),0)))","v":0.48},0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG455=1,J456,J458)","v":0.48},0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48,0.48]
[]
[]
[null,null,null,null,null,null,null,"PM emissions reduction",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AI80","v":0},{"$f":"IF($Q462=\"\",(IF(J465*(1+($L462))<0,0,IF(J465*(1+($L462))>1,1,J465*(1+($L462))))),IF($L462>0,MIN(J465*(1+($L462)),IF($Q462<J465,J465,$Q462)),MAX(J465*(1+($L462)),IF($Q462>J465,J465,$Q462),0)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG464=1,J465,J467)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"Drop-in biodiesel + ICEV"]
[]
[null,null,null,null,null,null,null,"Delivered cost of fuel",null,null,null,-2.75E-2,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AQ72","v":3},{"$f":"IF($Q473=\"\",(IF(J476*(1+($L473))<0,0,J476*(1+($L473)))),IF($L473>0,MIN(J476*(1+($L473)),IF($Q473<J476,J476,$Q473)),MAX(J476*(1+($L473)),IF($Q473>J476,J476,$Q473),0)))","v":2.9175},{"$f":"IF($Q473=\"\",(IF(K476*(1+($L473))<0,0,K476*(1+($L473)))),IF($L473>0,MIN(K476*(1+($L473)),IF($Q473<K476,K476,$Q473)),MAX(K476*(1+($L473)),IF($Q473>K476,K476,$Q473),0)))","v":2.8372687500000002},2.7592438593750002,2.6833646532421875,2.6095721252780275,2.5378088918328818,2.4680191473074777,2.4001486207565224,2.3341445336857181,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG475=1,J476,J478)","v":3},2.9175,2.8372687500000002,2.7592438593750002,2.6833646532421875,2.6095721252780275,2.5378088918328818,2.4680191473074777,2.4001486207565224,2.3341445336857181]
[]
[]
[null,null,null,null,null,null,null,"Biodiesel blend",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AQ74","v":1},{"$f":"IF($Q482=\"\",(IF(J485*(1+($L482))<0,0,IF(J485*(1+($L482))>1,1,J485*(1+($L482))))),IF($L482>0,MIN(J485*(1+($L482)),IF($Q482<J485,J485,$Q482)),MAX(J485*(1+($L482)),IF($Q482>J485,J485,$Q482),0)))","v":1},{"$f":"IF($Q482=\"\",(IF(K485*(1+($L482))<0,0,IF(K485*(1+($L482))>1,1,K485*(1+($L482))))),IF($L482>0,MIN(K485*(1+($L482)),IF($Q482<K485,K485,$Q482)),MAX(K485*(1+($L482)),IF($Q482>K485,K485,$Q482),0)))","v":1},{"$f":"IF($Q482=\"\",(IF(L485*(1+($L482))<0,0,IF(L485*(1+($L482))>1,1,L485*(1+($L482))))),IF($L482>0,MIN(L485*(1+($L482)),IF($Q482<L485,L485,$Q482)),MAX(L485*(1+($L482)),IF($Q482>L485,L485,$Q482),0)))","v":1},{"$f":"IF($Q482=\"\",(IF(M485*(1+($L482))<0,0,IF(M485*(1+($L482))>1,1,M485*(1+($L482))))),IF($L482>0,MIN(M485*(1+($L482)),IF($Q482<M485,M485,$Q482)),MAX(M485*(1+($L482)),IF($Q482>M485,M485,$Q482),0)))","v":1},{"$f":"IF($Q482=\"\",(IF(N485*(1+($L482))<0,0,IF(N485*(1+($L482))>1,1,N485*(1+($L482))))),IF($L482>0,MIN(N485*(1+($L482)),IF($Q482<N485,N485,$Q482)),MAX(N485*(1+($L482)),IF($Q482>N485,N485,$Q482),0)))","v":1},{"$f":"IF($Q482=\"\",(IF(O485*(1+($L482))<0,0,IF(O485*(1+($L482))>1,1,O485*(1+($L482))))),IF($L482>0,MIN(O485*(1+($L482)),IF($Q482<O485,O485,$Q482)),MAX(O485*(1+($L482)),IF($Q482>O485,O485,$Q482),0)))","v":1},{"$f":"IF($Q482=\"\",(IF(P485*(1+($L482))<0,0,IF(P485*(1+($L482))>1,1,P485*(1+($L482))))),IF($L482>0,MIN(P485*(1+($L482)),IF($Q482<P485,P485,$Q482)),MAX(P485*(1+($L482)),IF($Q482>P485,P485,$Q482),0)))","v":1},{"$f":"IF($Q482=\"\",(IF(Q485*(1+($L482))<0,0,IF(Q485*(1+($L482))>1,1,Q485*(1+($L482))))),IF($L482>0,MIN(Q485*(1+($L482)),IF($Q482<Q485,Q485,$Q482)),MAX(Q485*(1+($L482)),IF($Q482>Q485,Q485,$Q482),0)))","v":1},{"$f":"IF($Q482=\"\",(IF(R485*(1+($L482))<0,0,IF(R485*(1+($L482))>1,1,R485*(1+($L482))))),IF($L482>0,MIN(R485*(1+($L482)),IF($Q482<R485,R485,$Q482)),MAX(R485*(1+($L482)),IF($Q482>R485,R485,$Q482),0)))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG484=1,J485,J487)","v":1},{"$f":"IF($AG484=1,K485,K487)","v":1},1,1,1,1,1,1,1,1]
[]
[]
[null,null,null,null,null,null,null,"CO2 emissions reduction",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AQ78","v":0.78},{"$f":"IF($Q491=\"\",(IF(J494*(1+($L491))<0,0,IF(J494*(1+($L491))>1,1,J494*(1+($L491))))),IF($L491>0,MIN(J494*(1+($L491)),IF($Q491<J494,J494,$Q491)),MAX(J494*(1+($L491)),IF($Q491>J494,J494,$Q491),0)))","v":0.78},{"$f":"IF($Q491=\"\",(IF(K494*(1+($L491))<0,0,IF(K494*(1+($L491))>1,1,K494*(1+($L491))))),IF($L491>0,MIN(K494*(1+($L491)),IF($Q491<K494,K494,$Q491)),MAX(K494*(1+($L491)),IF($Q491>K494,K494,$Q491),0)))","v":0.78},0.78,0.78,0.78,0.78,0.78,0.78,0.78,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG493=1,J494,J496)","v":0.78},0.78,0.78,0.78,0.78,0.78,0.78,0.78,0.78,0.78]
[]
[]
[null,null,null,null,null,null,null,"PM emissions reduction",null,null,null,0,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"P$8","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,null,null,null,null,"Trend",{"$f":"'Dashboard A'!AQ80","v":0},{"$f":"IF($Q500=\"\",(IF(J503*(1+($L500))<0,0,IF(J503*(1+($L500))>1,1,J503*(1+($L500))))),IF($L500>0,MIN(J503*(1+($L500)),IF($Q500<J503,J503,$Q500)),MAX(J503*(1+($L500)),IF($Q500>J503,J503,$Q500),0)))","v":0},{"$f":"IF($Q500=\"\",(IF(K503*(1+($L500))<0,0,IF(K503*(1+($L500))>1,1,K503*(1+($L500))))),IF($L500>0,MIN(K503*(1+($L500)),IF($Q500<K503,K503,$Q500)),MAX(K503*(1+($L500)),IF($Q500>K503,K503,$Q500),0)))","v":0},{"$f":"IF($Q500=\"\",(IF(L503*(1+($L500))<0,0,IF(L503*(1+($L500))>1,1,L503*(1+($L500))))),IF($L500>0,MIN(L503*(1+($L500)),IF($Q500<L503,L503,$Q500)),MAX(L503*(1+($L500)),IF($Q500>L503,L503,$Q500),0)))","v":0},{"$f":"IF($Q500=\"\",(IF(M503*(1+($L500))<0,0,IF(M503*(1+($L500))>1,1,M503*(1+($L500))))),IF($L500>0,MIN(M503*(1+($L500)),IF($Q500<M503,M503,$Q500)),MAX(M503*(1+($L500)),IF($Q500>M503,M503,$Q500),0)))","v":0},{"$f":"IF($Q500=\"\",(IF(N503*(1+($L500))<0,0,IF(N503*(1+($L500))>1,1,N503*(1+($L500))))),IF($L500>0,MIN(N503*(1+($L500)),IF($Q500<N503,N503,$Q500)),MAX(N503*(1+($L500)),IF($Q500>N503,N503,$Q500),0)))","v":0},{"$f":"IF($Q500=\"\",(IF(O503*(1+($L500))<0,0,IF(O503*(1+($L500))>1,1,O503*(1+($L500))))),IF($L500>0,MIN(O503*(1+($L500)),IF($Q500<O503,O503,$Q500)),MAX(O503*(1+($L500)),IF($Q500>O503,O503,$Q500),0)))","v":0},{"$f":"IF($Q500=\"\",(IF(P503*(1+($L500))<0,0,IF(P503*(1+($L500))>1,1,P503*(1+($L500))))),IF($L500>0,MIN(P503*(1+($L500)),IF($Q500<P503,P503,$Q500)),MAX(P503*(1+($L500)),IF($Q500>P503,P503,$Q500),0)))","v":0},{"$f":"IF($Q500=\"\",(IF(Q503*(1+($L500))<0,0,IF(Q503*(1+($L500))>1,1,Q503*(1+($L500))))),IF($L500>0,MIN(Q503*(1+($L500)),IF($Q500<Q503,Q503,$Q500)),MAX(Q503*(1+($L500)),IF($Q500>Q503,Q503,$Q500),0)))","v":0},{"$f":"IF($Q500=\"\",(IF(R503*(1+($L500))<0,0,IF(R503*(1+($L500))>1,1,R503*(1+($L500))))),IF($L500>0,MIN(R503*(1+($L500)),IF($Q500<R503,R503,$Q500)),MAX(R503*(1+($L500)),IF($Q500>R503,R503,$Q500),0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,null,null,null,null,null,"User input"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($AG502=1,J503,J505)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Calculations step-by-step","index":5,"n_rows":167,"n_cols":97,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[]
["Step-by-step calculations for year one with underlying formulas"]
["Using calculator inputs"]
[]
[null,"This sheet displays the calculations underlying the TCO/tkm calculations displayed on Dashboard A and as year one on Dashboard B. Shaded cells indicate that a formula underlies the value displayed, while non-shaded cells refer back to the value indicated by the row name. "]
[null,"Select cell to view formula, although note cells are non-editable. Cells with formulas which call on values presented in a Dashboard (i.e., not in this sheet) are either referred to by name or accompanied by a footnote below to describe the underlying calculation. "]
[]
[null,"Fuel cell electric vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery electric vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal combustion engine vehicle"]
[]
[null,null,null,null,null,"Green H2 + FCEV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct charging + BEV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drop-in biodiesel + ICEV",null,null,null,null,null,null,null,null,null,null,null,null,null,"Conventional biodiesel + ICEV",null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel + H2 + ICEV",null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel + ICEV"]
[]
[null,null,null,null,null,null,{"$f":"'Dashboard B'!P8","v":2022},{"$f":"'Dashboard B'!Q8","v":2023},{"$f":"'Dashboard B'!R8","v":2024},{"$f":"'Dashboard B'!S8","v":2025},{"$f":"'Dashboard B'!T8","v":2026},{"$f":"'Dashboard B'!U8","v":2027},{"$f":"'Dashboard B'!V8","v":2028},{"$f":"'Dashboard B'!W8","v":2029},{"$f":"'Dashboard B'!X8","v":2030},{"$f":"'Dashboard B'!Y8","v":2031},null,null,null,null,null,null,null,null,null,null,{"$f":"'Dashboard B'!P8","v":2022},{"$f":"'Dashboard B'!Q8","v":2023},{"$f":"'Dashboard B'!R8","v":2024},{"$f":"'Dashboard B'!S8","v":2025},{"$f":"'Dashboard B'!T8","v":2026},{"$f":"'Dashboard B'!U8","v":2027},{"$f":"'Dashboard B'!V8","v":2028},{"$f":"'Dashboard B'!W8","v":2029},{"$f":"'Dashboard B'!X8","v":2030},{"$f":"'Dashboard B'!Y8","v":2031},null,null,null,null,null,null,null,null,{"$f":"'Dashboard B'!P8","v":2022},{"$f":"'Dashboard B'!Q8","v":2023},{"$f":"'Dashboard B'!R8","v":2024},{"$f":"'Dashboard B'!S8","v":2025},{"$f":"'Dashboard B'!T8","v":2026},{"$f":"'Dashboard B'!U8","v":2027},{"$f":"'Dashboard B'!V8","v":2028},{"$f":"'Dashboard B'!W8","v":2029},{"$f":"'Dashboard B'!X8","v":2030},{"$f":"'Dashboard B'!Y8","v":2031},null,null,null,null,{"$f":"'Dashboard B'!P8","v":2022},{"$f":"'Dashboard B'!Q8","v":2023},{"$f":"'Dashboard B'!R8","v":2024},{"$f":"'Dashboard B'!S8","v":2025},{"$f":"'Dashboard B'!T8","v":2026},{"$f":"'Dashboard B'!U8","v":2027},{"$f":"'Dashboard B'!V8","v":2028},{"$f":"'Dashboard B'!W8","v":2029},{"$f":"'Dashboard B'!X8","v":2030},{"$f":"'Dashboard B'!Y8","v":2031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dashboard B'!P8","v":2022},{"$f":"'Dashboard B'!Q8","v":2023},{"$f":"'Dashboard B'!R8","v":2024},{"$f":"'Dashboard B'!S8","v":2025},{"$f":"'Dashboard B'!T8","v":2026},{"$f":"'Dashboard B'!U8","v":2027},{"$f":"'Dashboard B'!V8","v":2028},{"$f":"'Dashboard B'!W8","v":2029},{"$f":"'Dashboard B'!X8","v":2030},{"$f":"'Dashboard B'!Y8","v":2031}]
[null,null,"Vehicle capital cost",null,null,null,{"$f":"'Dashboard B'!J96","v":611000},{"$f":"'Dashboard B'!K96","v":574340},{"$f":"'Dashboard B'!L96","v":539879.6},{"$f":"'Dashboard B'!M96","v":507486.82399999996},{"$f":"'Dashboard B'!N96","v":477037.61455999996},{"$f":"'Dashboard B'!O96","v":448415.35768639995},{"$f":"'Dashboard B'!P96","v":421510.4362252159},{"$f":"'Dashboard B'!Q96","v":396219.81005170295},{"$f":"'Dashboard B'!R96","v":372446.62144860078},{"$f":"'Dashboard B'!S96","v":350099.82416168472},null,null,null,null,null,"Vehicle capital cost",null,null,null,null,{"$f":"'Dashboard B'!J190","v":409000},{"$f":"'Dashboard B'!K190","v":395912},{"$f":"'Dashboard B'!L190","v":383242.81599999999},{"$f":"'Dashboard B'!M190","v":370979.04588799999},{"$f":"'Dashboard B'!N190","v":359107.716419584},{"$f":"'Dashboard B'!O190","v":347616.26949415728},{"$f":"'Dashboard B'!P190","v":336492.54887034424},{"$f":"'Dashboard B'!Q190","v":325724.78730649321},{"$f":"'Dashboard B'!R190","v":315301.59411268542},{"$f":"'Dashboard B'!S190","v":305211.94310107949},null,null,null,null,null,"Vehicle capital cost",null,null,{"$f":"'Dashboard B'!J322","v":250000},{"$f":"'Dashboard B'!K322","v":250000},{"$f":"'Dashboard B'!L322","v":250000},{"$f":"'Dashboard B'!M322","v":250000},{"$f":"'Dashboard B'!N322","v":250000},{"$f":"'Dashboard B'!O322","v":250000},{"$f":"'Dashboard B'!P322","v":250000},{"$f":"'Dashboard B'!Q322","v":250000},{"$f":"'Dashboard B'!R322","v":250000},{"$f":"'Dashboard B'!S322","v":250000},null,null,null,null,{"$f":"'Dashboard B'!J322","v":250000},{"$f":"'Dashboard B'!K322","v":250000},{"$f":"'Dashboard B'!L322","v":250000},{"$f":"'Dashboard B'!M322","v":250000},{"$f":"'Dashboard B'!N322","v":250000},{"$f":"'Dashboard B'!O322","v":250000},{"$f":"'Dashboard B'!P322","v":250000},{"$f":"'Dashboard B'!Q322","v":250000},{"$f":"'Dashboard B'!R322","v":250000},{"$f":"'Dashboard B'!S322","v":250000},null,null,null,null,{"$f":"'Dashboard B'!J322","v":250000},{"$f":"'Dashboard B'!K322","v":250000},{"$f":"'Dashboard B'!L322","v":250000},{"$f":"'Dashboard B'!M322","v":250000},{"$f":"'Dashboard B'!N322","v":250000},{"$f":"'Dashboard B'!O322","v":250000},{"$f":"'Dashboard B'!P322","v":250000},{"$f":"'Dashboard B'!Q322","v":250000},{"$f":"'Dashboard B'!R322","v":250000},{"$f":"'Dashboard B'!S322","v":250000},null,null,null,null,{"$f":"'Dashboard B'!J322","v":250000},{"$f":"'Dashboard B'!K322","v":250000},{"$f":"'Dashboard B'!L322","v":250000},{"$f":"'Dashboard B'!M322","v":250000},{"$f":"'Dashboard B'!N322","v":250000},{"$f":"'Dashboard B'!O322","v":250000},{"$f":"'Dashboard B'!P322","v":250000},{"$f":"'Dashboard B'!Q322","v":250000},{"$f":"'Dashboard B'!R322","v":250000},{"$f":"'Dashboard B'!S322","v":250000}]
[]
[null,null,"Lease cost",null,null,null,{"$f":"'Dashboard B'!J123","v":9900},{"$f":"'Dashboard B'!K123","v":9306},{"$f":"'Dashboard B'!L123","v":8747.64},{"$f":"'Dashboard B'!M123","v":8222.7815999999984},{"$f":"'Dashboard B'!N123","v":7729.414703999998},{"$f":"'Dashboard B'!O123","v":7265.6498217599974},{"$f":"'Dashboard B'!P123","v":6829.710832454397},{"$f":"'Dashboard B'!Q123","v":6419.928182507133},{"$f":"'Dashboard B'!R123","v":6034.7324915567051},{"$f":"'Dashboard B'!S123","v":5672.6485420633026},"per month",null,null,null,null,"Lease cost",null,null,null,null,{"$f":"'Dashboard B'!J217","v":6850},{"$f":"'Dashboard B'!K217","v":6630.8},{"$f":"'Dashboard B'!L217","v":6418.6144000000004},{"$f":"'Dashboard B'!M217","v":6213.2187392000005},{"$f":"'Dashboard B'!N217","v":6014.3957395456},{"$f":"'Dashboard B'!O217","v":5821.9350758801411},{"$f":"'Dashboard B'!P217","v":5635.6331534519768},{"$f":"'Dashboard B'!Q217","v":5455.2928925415135},{"$f":"'Dashboard B'!R217","v":5280.7235199801853},{"$f":"'Dashboard B'!S217","v":5111.7403673408189},"per month",null,null,null,null,"Lease cost",null,null,{"$f":"'Dashboard B'!J349","v":4900},{"$f":"'Dashboard B'!K349","v":4900},{"$f":"'Dashboard B'!L349","v":4900},{"$f":"'Dashboard B'!M349","v":4900},{"$f":"'Dashboard B'!N349","v":4900},{"$f":"'Dashboard B'!O349","v":4900},{"$f":"'Dashboard B'!P349","v":4900},{"$f":"'Dashboard B'!Q349","v":4900},{"$f":"'Dashboard B'!R349","v":4900},{"$f":"'Dashboard B'!S349","v":4900},"per month",null,null,null,{"$f":"'Dashboard B'!J349","v":4900},{"$f":"'Dashboard B'!K349","v":4900},{"$f":"'Dashboard B'!L349","v":4900},{"$f":"'Dashboard B'!M349","v":4900},{"$f":"'Dashboard B'!N349","v":4900},{"$f":"'Dashboard B'!O349","v":4900},{"$f":"'Dashboard B'!P349","v":4900},{"$f":"'Dashboard B'!Q349","v":4900},{"$f":"'Dashboard B'!R349","v":4900},{"$f":"'Dashboard B'!S349","v":4900},"per month",null,null,null,{"$f":"'Dashboard B'!J349","v":4900},{"$f":"'Dashboard B'!K349","v":4900},{"$f":"'Dashboard B'!L349","v":4900},{"$f":"'Dashboard B'!M349","v":4900},{"$f":"'Dashboard B'!N349","v":4900},{"$f":"'Dashboard B'!O349","v":4900},{"$f":"'Dashboard B'!P349","v":4900},{"$f":"'Dashboard B'!Q349","v":4900},{"$f":"'Dashboard B'!R349","v":4900},{"$f":"'Dashboard B'!S349","v":4900},"per month",null,null,null,{"$f":"'Dashboard B'!J349","v":4900},{"$f":"'Dashboard B'!K349","v":4900},{"$f":"'Dashboard B'!L349","v":4900},{"$f":"'Dashboard B'!M349","v":4900},{"$f":"'Dashboard B'!N349","v":4900},{"$f":"'Dashboard B'!O349","v":4900},{"$f":"'Dashboard B'!P349","v":4900},{"$f":"'Dashboard B'!Q349","v":4900},{"$f":"'Dashboard B'!R349","v":4900},{"$f":"'Dashboard B'!S349","v":4900},"per month"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retrofit cost",null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",null,null,null,null,{"$f":"'Dashboard B'!J450","v":0},{"$f":"'Dashboard B'!K450","v":0},{"$f":"'Dashboard B'!L450","v":0},{"$f":"'Dashboard B'!M450","v":0},{"$f":"'Dashboard B'!N450","v":0},{"$f":"'Dashboard B'!O450","v":0},{"$f":"'Dashboard B'!P450","v":0},{"$f":"'Dashboard B'!Q450","v":0},{"$f":"'Dashboard B'!R450","v":0},{"$f":"'Dashboard B'!S450","v":0},null,null,null,null,{"$f":"'Dashboard B'!J411","v":108000},{"$f":"'Dashboard B'!K411","v":108000},{"$f":"'Dashboard B'!L411","v":108000},{"$f":"'Dashboard B'!M411","v":108000},{"$f":"'Dashboard B'!N411","v":108000},{"$f":"'Dashboard B'!O411","v":108000},{"$f":"'Dashboard B'!P411","v":108000},{"$f":"'Dashboard B'!Q411","v":108000},{"$f":"'Dashboard B'!R411","v":108000},{"$f":"'Dashboard B'!S411","v":108000},null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[null,null,"Residual value",null,null,null,{"$f":"'Dashboard B'!J105","v":0.41799999999999998},{"$f":"'Dashboard B'!K105","v":0.41799999999999998},{"$f":"'Dashboard B'!L105","v":0.41799999999999998},{"$f":"'Dashboard B'!M105","v":0.41799999999999998},{"$f":"'Dashboard B'!N105","v":0.41799999999999998},{"$f":"'Dashboard B'!O105","v":0.41799999999999998},{"$f":"'Dashboard B'!P105","v":0.41799999999999998},{"$f":"'Dashboard B'!Q105","v":0.41799999999999998},{"$f":"'Dashboard B'!R105","v":0.41799999999999998},{"$f":"'Dashboard B'!S105","v":0.41799999999999998},null,null,null,null,null,"Residual value",null,null,null,null,{"$f":"'Dashboard B'!J199","v":0.41799999999999998},{"$f":"'Dashboard B'!K199","v":0.41799999999999998},{"$f":"'Dashboard B'!L199","v":0.41799999999999998},{"$f":"'Dashboard B'!M199","v":0.41799999999999998},{"$f":"'Dashboard B'!N199","v":0.41799999999999998},{"$f":"'Dashboard B'!O199","v":0.41799999999999998},{"$f":"'Dashboard B'!P199","v":0.41799999999999998},{"$f":"'Dashboard B'!Q199","v":0.41799999999999998},{"$f":"'Dashboard B'!R199","v":0.41799999999999998},{"$f":"'Dashboard B'!S199","v":0.41799999999999998},null,null,null,null,null,"Residual value",null,null,{"$f":"'Dashboard B'!J331","v":0.41799999999999998},{"$f":"'Dashboard B'!K331","v":0.41799999999999998},{"$f":"'Dashboard B'!L331","v":0.41799999999999998},{"$f":"'Dashboard B'!M331","v":0.41799999999999998},{"$f":"'Dashboard B'!N331","v":0.41799999999999998},{"$f":"'Dashboard B'!O331","v":0.41799999999999998},{"$f":"'Dashboard B'!P331","v":0.41799999999999998},{"$f":"'Dashboard B'!Q331","v":0.41799999999999998},{"$f":"'Dashboard B'!R331","v":0.41799999999999998},{"$f":"'Dashboard B'!S331","v":0.41799999999999998},null,null,null,null,{"$f":"'Dashboard B'!J331","v":0.41799999999999998},{"$f":"'Dashboard B'!K331","v":0.41799999999999998},{"$f":"'Dashboard B'!L331","v":0.41799999999999998},{"$f":"'Dashboard B'!M331","v":0.41799999999999998},{"$f":"'Dashboard B'!N331","v":0.41799999999999998},{"$f":"'Dashboard B'!O331","v":0.41799999999999998},{"$f":"'Dashboard B'!P331","v":0.41799999999999998},{"$f":"'Dashboard B'!Q331","v":0.41799999999999998},{"$f":"'Dashboard B'!R331","v":0.41799999999999998},{"$f":"'Dashboard B'!S331","v":0.41799999999999998},null,null,null,null,{"$f":"'Dashboard B'!J331","v":0.41799999999999998},{"$f":"'Dashboard B'!K331","v":0.41799999999999998},{"$f":"'Dashboard B'!L331","v":0.41799999999999998},{"$f":"'Dashboard B'!M331","v":0.41799999999999998},{"$f":"'Dashboard B'!N331","v":0.41799999999999998},{"$f":"'Dashboard B'!O331","v":0.41799999999999998},{"$f":"'Dashboard B'!P331","v":0.41799999999999998},{"$f":"'Dashboard B'!Q331","v":0.41799999999999998},{"$f":"'Dashboard B'!R331","v":0.41799999999999998},{"$f":"'Dashboard B'!S331","v":0.41799999999999998},null,null,null,null,{"$f":"'Dashboard B'!J331","v":0.41799999999999998},{"$f":"'Dashboard B'!K331","v":0.41799999999999998},{"$f":"'Dashboard B'!L331","v":0.41799999999999998},{"$f":"'Dashboard B'!M331","v":0.41799999999999998},{"$f":"'Dashboard B'!N331","v":0.41799999999999998},{"$f":"'Dashboard B'!O331","v":0.41799999999999998},{"$f":"'Dashboard B'!P331","v":0.41799999999999998},{"$f":"'Dashboard B'!Q331","v":0.41799999999999998},{"$f":"'Dashboard B'!R331","v":0.41799999999999998},{"$f":"'Dashboard B'!S331","v":0.41799999999999998}]
[]
[null,null,"Freight operator's WACC",null,null,null,{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},null,null,null,null,null,"Freight operator's WACC",null,null,null,null,{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},null,null,null,null,null,"Freight operator's WACC",null,null,{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},null,null,null,null,{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},null,null,null,null,{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},null,null,null,null,{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08},{"$f":"'Dashboard A'!$P$24","v":0.08}]
[]
[null,null,"Duration of ownership",null,null,null,{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},"years",null,null,null,null,"Duration of ownership",null,null,null,null,{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},"years",null,null,null,null,"Duration of ownership",null,null,{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"BQ23","v":"years"},null,null,null,{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"CS23","v":"years"},null,null,null,{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},"years",null,null,null,{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},{"$f":"'Dashboard A'!$P$26","v":5},"years"]
[]
[null,null,"Annual capital cost",null,null,null,{"$f":"-PMT(G21,G23,G13,-(G13*G19),0)","v":109494.65615687623},{"$f":"-PMT(H21,H23,H13,-(H13*H19),0)","v":102924.97678746365},96749.47818021584,90944.509489402888,85487.838920038703,80358.568584836379,75537.054469746188,71004.831201561406,66744.541329467727,62739.868849699669,null,null,null,null,null,"Annual capital cost",null,null,null,null,{"$f":"-PMT(AA21,AA23,AA13,-(AA13*AA19),0)","v":73295.113532180651},{"$f":"-PMT(AB21,AB23,AB13,-(AB13*AB19),0)","v":70949.669899150875},68679.280462378039,66481.543487581934,64354.134095979316,62294.801804907984,60301.368147150919,58371.724366442089,56503.829186715942,{"$f":"-PMT(AJ21,AJ23,AJ13,-(AJ13*AJ19),0)","v":54695.706652741021},null,null,null,null,null,"Annual capital cost",null,null,{"$f":"-PMT(AS21,AS23,AS13,-(AS13*AS19),0)","v":44801.414139474728},{"$f":"-PMT(AT21,AT23,AT13,-(AT13*AT19),0)","v":44801.414139474728},44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,null,null,null,null,{"$f":"-PMT(BG21,BG23,(BG13+BG17),-(BG13*BG19),0)","v":44801.414139474728},{"$f":"-PMT(BH21,BH23,(BH13+BH17),-(BH13*BH19),0)","v":44801.414139474728},44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,null,null,null,null,{"$f":"-PMT(BU21,BU23,(BU13+BU17),-(BU13*BU19),0)","v":71850.71123269308},{"$f":"-PMT(BV21,BV23,(BV13+BV17),-(BV13*BV19),0)","v":71850.71123269308},71850.71123269308,71850.71123269308,71850.71123269308,71850.71123269308,71850.71123269308,71850.71123269308,71850.71123269308,71850.71123269308,null,null,null,null,{"$f":"-PMT(CI21,CI23,CI13,-(CI13*CI19),0)","v":44801.414139474728},{"$f":"-PMT(CJ21,CJ23,CJ13,-(CJ13*CJ19),0)","v":44801.414139474728},44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728,44801.414139474728]
[]
[]
[]
[null,null,"Trip distance",null,null,null,{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},"kms",null,null,null,null,"Trip distance",null,null,null,null,{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},"kms",null,null,null,null,"Trip distance",null,null,{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},"kms",null,null,null,{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},"kms",null,null,null,{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},"kms",null,null,null,{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},{"$f":"'Dashboard A'!$X$12","v":630},"kms"]
[]
[null,null,"Driver days driving/year",null,null,null,{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},"days per year",null,null,null,null,"Driver days driving/year",null,null,null,null,{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},"days per year",null,null,null,null,"Driver days driving/year",null,null,{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"BQ31","v":"days per year"},null,null,null,{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"CS31","v":"days per year"},null,null,null,{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},"days per year",null,null,null,{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},{"$f":"'Dashboard A'!$X$10","v":243},"days per year"]
[]
[null,null,"Annual kms1",null,null,null,{"$f":"G29*G31","v":153090},{"$f":"H29*H31","v":153090},153090,153090,153090,153090,153090,153090,153090,153090,"kms per year",null,null,null,null,"Annual kms1",null,null,null,null,{"$f":"AA29*AA31","v":153090},{"$f":"AB29*AB31","v":153090},153090,153090,153090,153090,153090,153090,153090,{"$f":"AJ29*AJ31","v":153090},"kms per year",null,null,null,null,"Annual kms1",null,null,{"$f":"AS29*AS31","v":153090},153090,153090,153090,153090,153090,153090,153090,153090,153090,{"$f":"BQ33","v":"kms per year"},null,null,null,{"$f":"BG29*BG31","v":153090},153090,153090,153090,153090,153090,153090,153090,153090,153090,{"$f":"CS33","v":"kms per year"},null,null,null,{"$f":"BU29*BU31","v":153090},{"$f":"BV29*BV31","v":153090},153090,153090,153090,153090,153090,153090,153090,153090,"kms per year",null,null,null,{"$f":"CI29*CI31","v":153090},153090,153090,153090,153090,153090,153090,153090,153090,153090,"kms per year"]
[]
[null,null,"Capital cost per km",null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,G25/G33,(G15/(G33/12)))","v":0.71523062353436684},{"$f":"IF('Dashboard A'!$AY$14=0,H25/H33,(H15/(H33/12)))","v":0.67231678612230483},{"$f":"IF('Dashboard A'!$AY$14=0,I25/I33,(I15/(I33/12)))","v":0.63197777895496665},{"$f":"IF('Dashboard A'!$AY$14=0,J25/J33,(J15/(J33/12)))","v":0.59405911221766861},{"$f":"IF('Dashboard A'!$AY$14=0,K25/K33,(K15/(K33/12)))","v":0.55841556548460847},{"$f":"IF('Dashboard A'!$AY$14=0,L25/L33,(L15/(L33/12)))","v":0.52491063155553186},{"$f":"IF('Dashboard A'!$AY$14=0,M25/M33,(M15/(M33/12)))","v":0.49341599366219996},{"$f":"IF('Dashboard A'!$AY$14=0,N25/N33,(N15/(N33/12)))","v":0.46381103404246787},{"$f":"IF('Dashboard A'!$AY$14=0,O25/O33,(O15/(O33/12)))","v":0.43598237199991985},{"$f":"IF('Dashboard A'!$AY$14=0,P25/P33,(P15/(P33/12)))","v":0.40982342967992469},"per km",null,null,null,null,"Capital cost per km",null,null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,AA25/AA33,(AA15/(AA33/12)))","v":0.47877139938716212},{"$f":"IF('Dashboard A'!$AY$14=0,AB25/AB33,(AB15/(AB33/12)))","v":0.46345071460677295},{"$f":"IF('Dashboard A'!$AY$14=0,AC25/AC33,(AC15/(AC33/12)))","v":0.44862029173935619},{"$f":"IF('Dashboard A'!$AY$14=0,AD25/AD33,(AD15/(AD33/12)))","v":0.43426444240369672},{"$f":"IF('Dashboard A'!$AY$14=0,AE25/AE33,(AE15/(AE33/12)))","v":0.42036798024677846},{"$f":"IF('Dashboard A'!$AY$14=0,AF25/AF33,(AF15/(AF33/12)))","v":0.40691620487888158},{"$f":"IF('Dashboard A'!$AY$14=0,AG25/AG33,(AG15/(AG33/12)))","v":0.39389488632275732},{"$f":"IF('Dashboard A'!$AY$14=0,AH25/AH33,(AH15/(AH33/12)))","v":0.3812902499604291},{"$f":"IF('Dashboard A'!$AY$14=0,AI25/AI33,(AI15/(AI33/12)))","v":0.36908896196169538},{"$f":"IF('Dashboard A'!$AY$14=0,AJ25/AJ33,(AJ15/(AJ33/12)))","v":0.35727811517892105},"per km",null,null,null,null,"Capital cost per km",null,null,{"$f":"IF('Dashboard A'!$AY$14=0,AS25/AS33,(AS15/(AS33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,AT25/AT33,(AT15/(AT33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,AU25/AU33,(AU15/(AU33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,AV25/AV33,(AV15/(AV33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,AW25/AW33,(AW15/(AW33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,AX25/AX33,(AX15/(AX33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,AY25/AY33,(AY15/(AY33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,AZ25/AZ33,(AZ15/(AZ33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BA25/BA33,(BA15/(BA33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BB25/BB33,(BB15/(BB33/12)))","v":0.2926475546376297},{"$f":"BQ35","v":"per km"},null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,BG25/BG33,(BG15/(BG33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BH25/BH33,(BH15/(BH33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BI25/BI33,(BI15/(BI33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BJ25/BJ33,(BJ15/(BJ33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BK25/BK33,(BK15/(BK33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BL25/BL33,(BL15/(BL33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BM25/BM33,(BM15/(BM33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BN25/BN33,(BN15/(BN33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BO25/BO33,(BO15/(BO33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,BP25/BP33,(BP15/(BP33/12)))","v":0.2926475546376297},{"$f":"CS35","v":"per km"},null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,BU25/BU33,(BU15/(BU33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,BV25/BV33,(BV15/(BV33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,BW25/BW33,(BW15/(BW33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,BX25/BX33,(BX15/(BX33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,BY25/BY33,(BY15/(BY33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,BZ25/BZ33,(BZ15/(BZ33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,CA25/CA33,(CA15/(CA33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,CB25/CB33,(CB15/(CB33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,CC25/CC33,(CC15/(CC33/12)))","v":0.46933641147490418},{"$f":"IF('Dashboard A'!$AY$14=0,CD25/CD33,(CD15/(CD33/12)))","v":0.46933641147490418},"per km",null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,CI25/CI33,(CI15/(CI33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CJ25/CJ33,(CJ15/(CJ33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CK25/CK33,(CK15/(CK33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CL25/CL33,(CL15/(CL33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CM25/CM33,(CM15/(CM33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CN25/CN33,(CN15/(CN33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CO25/CO33,(CO15/(CO33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CP25/CP33,(CP15/(CP33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CQ25/CQ33,(CQ15/(CQ33/12)))","v":0.2926475546376297},{"$f":"IF('Dashboard A'!$AY$14=0,CR25/CR33,(CR15/(CR33/12)))","v":0.2926475546376297},"per km"]
[]
[null,null,"Maintenance cost per km2",null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!J340*'Dashboard B'!J114)","v":6.0720000000000003E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!K340*'Dashboard B'!K114)","v":6.0641064000000001E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!L340*'Dashboard B'!L114)","v":6.0562230616800002E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!M340*'Dashboard B'!M114)","v":6.0483499716998165E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!N340*'Dashboard B'!N114)","v":6.0404871167366078E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!O340*'Dashboard B'!O114)","v":6.03263448348485E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!P340*'Dashboard B'!P114)","v":6.0247920586563197E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!Q340*'Dashboard B'!Q114)","v":6.0169598289800667E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!R340*'Dashboard B'!R114)","v":6.0091377812023922E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!S340*'Dashboard B'!S114)","v":6.0013259020868299E-2},"per km",null,null,null,null,"Maintenance cost per km2",null,null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!J340*'Dashboard B'!J208)","v":6.0720000000000003E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!K340*'Dashboard B'!K208)","v":6.0641064000000001E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!L340*'Dashboard B'!L208)","v":6.0562230616800002E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!M340*'Dashboard B'!M208)","v":6.0483499716998165E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!N340*'Dashboard B'!N208)","v":6.0404871167366078E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!O340*'Dashboard B'!O208)","v":6.03263448348485E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!P340*'Dashboard B'!P208)","v":6.0247920586563197E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!Q340*'Dashboard B'!Q208)","v":6.0169598289800667E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!R340*'Dashboard B'!R208)","v":6.0091377812023922E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!S340*'Dashboard B'!S208)","v":6.0013259020868299E-2},"per km",null,null,null,null,"Maintenance cost per km",null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!J340)","v":9.1999999999999998E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!K340)","v":9.1880400000000001E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!L340)","v":9.1760955480000003E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!M340)","v":9.1641666237876007E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!N340)","v":9.1522532071766777E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!O340)","v":9.1403552780073477E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!P340)","v":9.1284728161459383E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!Q340)","v":9.1166058014849491E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!R340)","v":9.1047542139430185E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!S340)","v":9.0929180334648932E-2},{"$f":"BQ37","v":"per km"},null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!J340)","v":9.1999999999999998E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!K340)","v":9.1880400000000001E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!L340)","v":9.1760955480000003E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!M340)","v":9.1641666237876007E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!N340)","v":9.1522532071766777E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!O340)","v":9.1403552780073477E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!P340)","v":9.1284728161459383E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!Q340)","v":9.1166058014849491E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!R340)","v":9.1047542139430185E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!S340)","v":9.0929180334648932E-2},{"$f":"CS37","v":"per km"},null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!J340)","v":9.1999999999999998E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!K340)","v":9.1880400000000001E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!L340)","v":9.1760955480000003E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!M340)","v":9.1641666237876007E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!N340)","v":9.1522532071766777E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!O340)","v":9.1403552780073477E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!P340)","v":9.1284728161459383E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!Q340)","v":9.1166058014849491E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!R340)","v":9.1047542139430185E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!S340)","v":9.0929180334648932E-2},"per km",null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!J340)","v":9.1999999999999998E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!K340)","v":9.1880400000000001E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!L340)","v":9.1760955480000003E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!M340)","v":9.1641666237876007E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!N340)","v":9.1522532071766777E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!O340)","v":9.1403552780073477E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!P340)","v":9.1284728161459383E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!Q340)","v":9.1166058014849491E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!R340)","v":9.1047542139430185E-2},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),\"n/a\",'Dashboard B'!S340)","v":9.0929180334648932E-2},"per km"]
[]
[null,null,"Insurance cost per km3",null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!J132*G35,'Dashboard B'!J132*(G35+G37))","v":4.6557037412062012E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!K132*H35,'Dashboard B'!K132*(H35+H37))","v":4.3977471007338289E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!L132*I35,'Dashboard B'!L132*(I35+I37))","v":4.1552400574306004E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!M132*J35,'Dashboard B'!M132*(J35+J37))","v":3.9272556716080011E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!N132*K35,'Dashboard B'!N132*(K35+K37))","v":3.7129226199118471E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!O132*L35,'Dashboard B'!O132*(L35+L37))","v":3.5114218583422825E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!P132*M35,'Dashboard B'!P132*(M35+M37))","v":3.321983485492579E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!Q132*N35,'Dashboard B'!Q132*(N35+N37))","v":3.1438837939936114E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!R132*O35,'Dashboard B'!R132*(O35+O37))","v":2.9764424988716624E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!S132*P35,'Dashboard B'!S132*(P35+P37))","v":2.8190201322047578E-3},"per km",null,null,null,null,"Insurance cost per km3",null,null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!J226*AA35,'Dashboard B'!J226*(AA35+AA37))","v":3.236948396322973E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!K226*AB35,'Dashboard B'!K226*(AB35+AB37))","v":3.1445506716406375E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!L226*AC35,'Dashboard B'!L226*(AC35+AC37))","v":3.0550951341369375E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!M226*AD35,'Dashboard B'!M226*(AD35+AD37))","v":2.9684876527241695E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!N226*AE35,'Dashboard B'!N226*(AE35+AE37))","v":2.8846371084848676E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!O226*AF35,'Dashboard B'!O226*(AF35+AF37))","v":2.8034552982823804E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!P226*AG35,'Dashboard B'!P226*(AG35+AG37))","v":2.7248568414559231E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!Q226*AH35,'Dashboard B'!Q226*(AH35+AH37))","v":2.6487590895013786E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!R226*AI35,'Dashboard B'!R226*(AI35+AI37))","v":2.5750820386423157E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!S226*AJ35,'Dashboard B'!S226*(AJ35+AJ37))","v":2.503748245198736E-3},"per km",null,null,null,null,"Insurance cost per km3",null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!J358*AS35,'Dashboard B'!J358*(AS35+AS37))","v":2.3078853278257782E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!K358*AT35,'Dashboard B'!K358*(AT35+AT37))","v":2.3071677278257781E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!L358*AU35,'Dashboard B'!L358*(AU35+AU37))","v":2.3064510607057782E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!M358*AV35,'Dashboard B'!M358*(AV35+AV37))","v":2.3057353252530343E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!N358*AW35,'Dashboard B'!N358*(AW35+AW37))","v":2.3050205202563788E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!O358*AX35,'Dashboard B'!O358*(AX35+AX37))","v":2.3043066445062191E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!P358*AY35,'Dashboard B'!P358*(AY35+AY37))","v":2.3035936967945344E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!Q358*AZ35,'Dashboard B'!Q358*(AZ35+AZ37))","v":2.3028816759148754E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!R358*BA35,'Dashboard B'!R358*(BA35+BA37))","v":2.3021705806623594E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!S358*BB35,'Dashboard B'!S358*(BB35+BB37))","v":2.3014604098336717E-3},{"$f":"BQ39","v":"per km"},null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!J358*BG35,'Dashboard B'!J358*(BG35+BG37))","v":2.3078853278257782E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!K358*BH35,'Dashboard B'!K358*(BH35+BH37))","v":2.3071677278257781E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!L358*BI35,'Dashboard B'!L358*(BI35+BI37))","v":2.3064510607057782E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!M358*BJ35,'Dashboard B'!M358*(BJ35+BJ37))","v":2.3057353252530343E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!N358*BK35,'Dashboard B'!N358*(BK35+BK37))","v":2.3050205202563788E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!O358*BL35,'Dashboard B'!O358*(BL35+BL37))","v":2.3043066445062191E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!P358*BM35,'Dashboard B'!P358*(BM35+BM37))","v":2.3035936967945344E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!Q358*BN35,'Dashboard B'!Q358*(BN35+BN37))","v":2.3028816759148754E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!R358*BO35,'Dashboard B'!R358*(BO35+BO37))","v":2.3021705806623594E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!S358*BP35,'Dashboard B'!S358*(BP35+BP37))","v":2.3014604098336717E-3},{"$f":"CS39","v":"per km"},null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!J358*BU35,'Dashboard B'!J358*(BG35+BU37))","v":2.3078853278257782E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!K358*BV35,'Dashboard B'!K358*(BH35+BV37))","v":2.3071677278257781E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!L358*BW35,'Dashboard B'!L358*(BI35+BW37))","v":2.3064510607057782E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!M358*BX35,'Dashboard B'!M358*(BJ35+BX37))","v":2.3057353252530343E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!N358*BY35,'Dashboard B'!N358*(BK35+BY37))","v":2.3050205202563788E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!O358*BZ35,'Dashboard B'!O358*(BL35+BZ37))","v":2.3043066445062191E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!P358*CA35,'Dashboard B'!P358*(BM35+CA37))","v":2.3035936967945344E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!Q358*CB35,'Dashboard B'!Q358*(BN35+CB37))","v":2.3028816759148754E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!R358*CC35,'Dashboard B'!R358*(BO35+CC37))","v":2.3021705806623594E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!S358*CD35,'Dashboard B'!S358*(BP35+CD37))","v":2.3014604098336717E-3},"per km",null,null,null,{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!J358*CI35,'Dashboard B'!J358*(CI35+CI37))","v":2.3078853278257782E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!K358*CJ35,'Dashboard B'!K358*(CJ35+CJ37))","v":2.3071677278257781E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!L358*CK35,'Dashboard B'!L358*(CK35+CK37))","v":2.3064510607057782E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!M358*CL35,'Dashboard B'!M358*(CL35+CL37))","v":2.3057353252530343E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!N358*CM35,'Dashboard B'!N358*(CM35+CM37))","v":2.3050205202563788E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!O358*CN35,'Dashboard B'!O358*(CN35+CN37))","v":2.3043066445062191E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!P358*CO35,'Dashboard B'!P358*(CO35+CO37))","v":2.3035936967945344E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!Q358*CP35,'Dashboard B'!Q358*(CP35+CP37))","v":2.3028816759148754E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!R358*CQ35,'Dashboard B'!R358*(CQ35+CQ37))","v":2.3021705806623594E-3},{"$f":"IF(AND('Dashboard A'!$AY$14=1,'Dashboard A'!$AY$18=TRUE),'Dashboard B'!S358*CR35,'Dashboard B'!S358*(CR35+CR37))","v":2.3014604098336717E-3},"per km"]
[]
[null,null,"Delivered cost of fuel",null,null,null,{"$f":"'H2 cost calculator'!E128","v":10.907992333939173},{"$f":"'H2 cost calculator'!F128","v":10.530418945856004},{"$f":"'H2 cost calculator'!G128","v":10.170571115824432},{"$f":"'H2 cost calculator'!H128","v":9.8275535411239474},{"$f":"'H2 cost calculator'!I128","v":9.5005168262546711},{"$f":"'H2 cost calculator'!J128","v":9.1886551192283807},{"$f":"'H2 cost calculator'!K128","v":8.8912038698392557},{"$f":"'H2 cost calculator'!L128","v":8.6074377036072214},{"$f":"'H2 cost calculator'!M128","v":8.3366684054133842},{"$f":"'H2 cost calculator'!N128","v":8.0782430071569848},"per kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered cost of fuel",null,null,{"$f":"'Dashboard B'!J479","v":3},{"$f":"'Dashboard B'!K479","v":2.9175},{"$f":"'Dashboard B'!L479","v":2.8372687500000002},{"$f":"'Dashboard B'!M479","v":2.7592438593750002},{"$f":"'Dashboard B'!N479","v":2.6833646532421875},{"$f":"'Dashboard B'!O479","v":2.6095721252780275},{"$f":"'Dashboard B'!P479","v":2.5378088918328818},{"$f":"'Dashboard B'!Q479","v":2.4680191473074777},{"$f":"'Dashboard B'!R479","v":2.4001486207565224},{"$f":"'Dashboard B'!S479","v":2.3341445336857181},"per litre",null,null,null,{"$f":"'Dashboard B'!J432","v":2.25},{"$f":"'Dashboard B'!K432","v":2.25},{"$f":"'Dashboard B'!L432","v":2.25},{"$f":"'Dashboard B'!M432","v":2.25},{"$f":"'Dashboard B'!N432","v":2.25},{"$f":"'Dashboard B'!O432","v":2.25},{"$f":"'Dashboard B'!P432","v":2.25},{"$f":"'Dashboard B'!Q432","v":2.25},{"$f":"'Dashboard B'!R432","v":2.25},{"$f":"'Dashboard B'!S432","v":2.25},"per litre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Dashboard B'!J378","v":1.1499999999999999},{"$f":"'Dashboard B'!K378","v":1.1626499999999997},{"$f":"'Dashboard B'!L378","v":1.1754391499999997},{"$f":"'Dashboard B'!M378","v":1.1883689806499995},{"$f":"'Dashboard B'!N378","v":1.2014410394371493},{"$f":"'Dashboard B'!O378","v":1.2146568908709579},{"$f":"'Dashboard B'!P378","v":1.2280181166705382},{"$f":"'Dashboard B'!Q378","v":1.2415263159539141},{"$f":"'Dashboard B'!R378","v":1.2551831054294069},{"$f":"'Dashboard B'!S378","v":1.2689901195891302},"per litre"]
[]
[null,null,"Fuel efficiency",null,null,null,{"$f":"'Dashboard B'!J141","v":9.4E-2},{"$f":"'Dashboard B'!K141","v":9.4E-2},{"$f":"'Dashboard B'!L141","v":9.4E-2},{"$f":"'Dashboard B'!M141","v":9.4E-2},{"$f":"'Dashboard B'!N141","v":9.4E-2},{"$f":"'Dashboard B'!O141","v":9.4E-2},{"$f":"'Dashboard B'!P141","v":9.4E-2},{"$f":"'Dashboard B'!Q141","v":9.4E-2},{"$f":"'Dashboard B'!R141","v":9.4E-2},{"$f":"'Dashboard B'!S141","v":9.4E-2},"kgs/km",null,null,null,null,"Fuel efficiency",null,null,null,null,{"$f":"'Dashboard B'!J235","v":1.75},{"$f":"'Dashboard B'!K235","v":1.7463250000000001},{"$f":"'Dashboard B'!L235","v":1.7426577175000002},{"$f":"'Dashboard B'!M235","v":1.7389981362932503},{"$f":"'Dashboard B'!N235","v":1.7353462402070345},{"$f":"'Dashboard B'!O235","v":1.7317020131025997},{"$f":"'Dashboard B'!P235","v":1.7280654388750842},{"$f":"'Dashboard B'!Q235","v":1.7244365014534466},{"$f":"'Dashboard B'!R235","v":1.7208151848003943},{"$f":"'Dashboard B'!S235","v":1.7172014729123135},"kWh/km",null,null,null,null,"Fuel efficiency",null,null,{"$f":"'Dashboard B'!J367","v":0.55500000000000005},{"$f":"'Dashboard B'!K367","v":0.55500000000000005},{"$f":"'Dashboard B'!L367","v":0.55500000000000005},{"$f":"'Dashboard B'!M367","v":0.55500000000000005},{"$f":"'Dashboard B'!N367","v":0.55500000000000005},{"$f":"'Dashboard B'!O367","v":0.55500000000000005},{"$f":"'Dashboard B'!P367","v":0.55500000000000005},{"$f":"'Dashboard B'!Q367","v":0.55500000000000005},{"$f":"'Dashboard B'!R367","v":0.55500000000000005},{"$f":"'Dashboard B'!S367","v":0.55500000000000005},"l/km",null,null,null,{"$f":"'Dashboard B'!J367","v":0.55500000000000005},{"$f":"'Dashboard B'!K367","v":0.55500000000000005},{"$f":"'Dashboard B'!L367","v":0.55500000000000005},{"$f":"'Dashboard B'!M367","v":0.55500000000000005},{"$f":"'Dashboard B'!N367","v":0.55500000000000005},{"$f":"'Dashboard B'!O367","v":0.55500000000000005},{"$f":"'Dashboard B'!P367","v":0.55500000000000005},{"$f":"'Dashboard B'!Q367","v":0.55500000000000005},{"$f":"'Dashboard B'!R367","v":0.55500000000000005},{"$f":"'Dashboard B'!S367","v":0.55500000000000005},"l/km",null,null,null,{"$f":"'Dashboard B'!J367","v":0.55500000000000005},{"$f":"'Dashboard B'!K367","v":0.55500000000000005},{"$f":"'Dashboard B'!L367","v":0.55500000000000005},{"$f":"'Dashboard B'!M367","v":0.55500000000000005},{"$f":"'Dashboard B'!N367","v":0.55500000000000005},{"$f":"'Dashboard B'!O367","v":0.55500000000000005},{"$f":"'Dashboard B'!P367","v":0.55500000000000005},{"$f":"'Dashboard B'!Q367","v":0.55500000000000005},{"$f":"'Dashboard B'!R367","v":0.55500000000000005},{"$f":"'Dashboard B'!S367","v":0.55500000000000005},"diesel l/km",null,null,null,{"$f":"'Dashboard B'!J367","v":0.55500000000000005},{"$f":"'Dashboard B'!K367","v":0.55500000000000005},{"$f":"'Dashboard B'!L367","v":0.55500000000000005},{"$f":"'Dashboard B'!M367","v":0.55500000000000005},{"$f":"'Dashboard B'!N367","v":0.55500000000000005},{"$f":"'Dashboard B'!O367","v":0.55500000000000005},{"$f":"'Dashboard B'!P367","v":0.55500000000000005},{"$f":"'Dashboard B'!Q367","v":0.55500000000000005},{"$f":"'Dashboard B'!R367","v":0.55500000000000005},{"$f":"'Dashboard B'!S367","v":0.55500000000000005},"l/km"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg of H2 required per km4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"BV43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"BW43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"BX43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"BY43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"BZ43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"CA43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"CB43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"CC43*'Dashboard A'!$X$80","v":0.16668555296631943},{"$f":"CD43*'Dashboard A'!$X$80","v":0.16668555296631943},"H2 kg/km"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overnight cost of electricity",null,null,null,null,{"$f":"'Dashboard B'!J52","v":50},{"$f":"'Dashboard B'!K52","v":50},{"$f":"'Dashboard B'!L52","v":50},{"$f":"'Dashboard B'!M52","v":50},{"$f":"'Dashboard B'!N52","v":50},{"$f":"'Dashboard B'!O52","v":50},{"$f":"'Dashboard B'!P52","v":50},{"$f":"'Dashboard B'!Q52","v":50},{"$f":"'Dashboard B'!R52","v":50},{"$f":"'Dashboard B'!S52","v":50},"per MWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daytime cost of electricity",null,null,null,null,{"$f":"'Dashboard B'!J61","v":88},{"$f":"'Dashboard B'!K61","v":88},{"$f":"'Dashboard B'!L61","v":88},{"$f":"'Dashboard B'!M61","v":88},{"$f":"'Dashboard B'!N61","v":88},{"$f":"'Dashboard B'!O61","v":88},{"$f":"'Dashboard B'!P61","v":88},{"$f":"'Dashboard B'!Q61","v":88},{"$f":"'Dashboard B'!R61","v":88},{"$f":"'Dashboard B'!S61","v":88},"per MWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle battery capacity",null,null,null,null,{"$f":"'Dashboard B'!J159","v":435},{"$f":"'Dashboard B'!K159","v":446.96250000000003},{"$f":"'Dashboard B'!L159","v":459.25396875000007},{"$f":"'Dashboard B'!M159","v":471.88345289062511},{"$f":"'Dashboard B'!N159","v":484.86024784511733},{"$f":"'Dashboard B'!O159","v":498.1939046608581},{"$f":"'Dashboard B'!P159","v":511.89423703903174},{"$f":"'Dashboard B'!Q159","v":525.97132855760515},{"$f":"'Dashboard B'!R159","v":540.43554009293928},{"$f":"'Dashboard B'!S159","v":555.29751744549515},"kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-use capacity floor",null,null,null,null,{"$f":"'Dashboard B'!J168","v":0.2},{"$f":"'Dashboard B'!K168","v":0.2},{"$f":"'Dashboard B'!L168","v":0.2},{"$f":"'Dashboard B'!M168","v":0.2},{"$f":"'Dashboard B'!N168","v":0.2},{"$f":"'Dashboard B'!O168","v":0.2},{"$f":"'Dashboard B'!P168","v":0.2},{"$f":"'Dashboard B'!Q168","v":0.2},{"$f":"'Dashboard B'!R168","v":0.2},{"$f":"'Dashboard B'!S168","v":0.2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Day-charge capacity ceiling",null,null,null,null,{"$f":"IF(BEV_switch=0,'Dashboard B'!J177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!K177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!L177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!M177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!N177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!O177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!P177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!Q177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!R177,\"n/a\")","v":0.9},{"$f":"IF(BEV_switch=0,'Dashboard B'!S177,\"n/a\")","v":0.9}]
[]
[null,null,"Number of 60 min stops",null,null,null,{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!Y16","v":"stops"},null,null,null,null,"Number of 60 min stops",null,null,null,null,{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!Y16","v":"stops"},null,null,null,null,"Number of 60 min stops",null,null,{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!Y16","v":"stops"},null,null,null,{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!Y16","v":"stops"},null,null,null,{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!Y16","v":"stops"},null,null,null,{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!$X$16","v":1.3},{"$f":"'Dashboard A'!Y16","v":"stops"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trip completion requirements"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total kWh",null,null,null,{"$f":"AA29*AA43","v":1102.5},{"$f":"AB29*AB43","v":1100.1847500000001},1097.8743620250002,1095.5688258647476,1093.2681313304317,1090.9722682546378,1088.6812264913031,1086.3949959156714,1084.1135664242483,{"$f":"AJ29*AJ43","v":1081.8369279347576},"kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total charge stops",{"$f":"IF(BEV_switch=0,5,\"\")","v":5},null,null,{"$f":"IF(BEV_switch=0,(IF(AA60<=(AA51*(1-AA53)),0,(((AA60-(AA51*(1-AA53)))/MIN(AA51*(AA55-AA53),AA74))+1))),\"n/a\")","v":3.5150000000000001},{"$f":"IF(BEV_switch=0,(IF(AB60<=(AB51*(1-AB53)),0,(((AB60-(AB51*(1-AB53)))/MIN(AB51*(AB55-AB53),AB74))+1))),\"n/a\")","v":3.4753825000000003},3.4349039567500004,3.3935402118408251,3.3512664435144597,3.3080571484198376,3.2638861228669254,3.2187264435652909,3.1725504478329896,3.125329713261205,"stops"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Req. battey swaps",{"$f":"IF(BEV_switch=1,4,\"\")","v":""},null,null,{"$f":"IF(BEV_switch=1,IF(AA60<=(AA51*(1-AA53)),0,(CEILING(AA60/(AA51*(1-AA53)),1))),\"n/a\")","v":"n/a"},{"$f":"IF(BEV_switch=1,IF(AB60<=(AB51*(1-AB53)),0,(CEILING(AB60/(AB51*(1-AB53)),1))),\"n/a\")","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","swaps"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional charge stops",null,null,null,{"$f":"IF(BEV_switch=0,MAX(AA62-AA57,0),0)","v":2.2149999999999999},{"$f":"IF(BEV_switch=0,MAX(AB62-AB57,0),0)","v":2.1753825000000004},2.1349039567500006,2.0935402118408248,2.0512664435144599,2.0080571484198373,1.9638861228669253,1.9187264435652909,1.8725504478329895,1.825329713261205,"stops"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overnight charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure cost",null,null,null,{"$f":"'Dashboard B'!J246","v":0.04},{"$f":"'Dashboard B'!K246","v":3.9600000000000003E-2},{"$f":"'Dashboard B'!L246","v":3.9204000000000003E-2},{"$f":"'Dashboard B'!M246","v":3.881196E-2},{"$f":"'Dashboard B'!N246","v":3.8423840399999999E-2},{"$f":"'Dashboard B'!O246","v":3.8039601995999997E-2},{"$f":"'Dashboard B'!P246","v":3.765920597604E-2},{"$f":"'Dashboard B'!Q246","v":3.72826139162796E-2},{"$f":"'Dashboard B'!R246","v":3.6909787777116801E-2},{"$f":"'Dashboard B'!S246","v":3.6540689899345634E-2},"per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network cost",null,null,null,{"$f":"'Dashboard B'!J255","v":3.7999999999999999E-2},{"$f":"'Dashboard B'!K255","v":3.7353999999999998E-2},{"$f":"'Dashboard B'!L255","v":3.6718981999999997E-2},{"$f":"'Dashboard B'!M255","v":3.6094759305999993E-2},{"$f":"'Dashboard B'!N255","v":3.5481148397797993E-2},{"$f":"'Dashboard B'!O255","v":3.4877968875035428E-2},{"$f":"'Dashboard B'!P255","v":3.4285043404159825E-2},{"$f":"'Dashboard B'!Q255","v":3.370219766628911E-2},{"$f":"'Dashboard B'!R255","v":3.3129260305962194E-2},{"$f":"'Dashboard B'!S255","v":3.2566062880760839E-2},"per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BEV_switch=0,\"Midday fast charge\",\"Midday battery swap\")","v":"Midday fast charge"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BEV_switch=0,\"Charger wattage\",\"Swap cost\")","v":"Charger wattage"},null,null,null,{"$f":"IF(BEV_switch=0,'Dashboard B'!J264,'Dashboard B'!J291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!K264,'Dashboard B'!K291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!L264,'Dashboard B'!L291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!M264,'Dashboard B'!M291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!N264,'Dashboard B'!N291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!O264,'Dashboard B'!O291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!P264,'Dashboard B'!P291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!Q264,'Dashboard B'!Q291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!R264,'Dashboard B'!R291)","v":300},{"$f":"IF(BEV_switch=0,'Dashboard B'!S264,'Dashboard B'!S291)","v":300},{"$f":"IF(BEV_switch=0,\"kW\",\"per swap\")","v":"kW"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure cost",null,null,null,{"$f":"IF(BEV_switch=0,'Dashboard B'!J273,'Dashboard B'!J300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!K273,'Dashboard B'!K300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!L273,'Dashboard B'!L300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!M273,'Dashboard B'!M300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!N273,'Dashboard B'!N300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!O273,'Dashboard B'!O300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!P273,'Dashboard B'!P300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!Q273,'Dashboard B'!Q300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!R273,'Dashboard B'!R300)","v":0.3},{"$f":"IF(BEV_switch=0,'Dashboard B'!S273,'Dashboard B'!S300)","v":0.3},"per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network cost",null,null,null,{"$f":"IF(BEV_switch=0,'Dashboard B'!J282,'Dashboard B'!J309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!K282,'Dashboard B'!K309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!L282,'Dashboard B'!L309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!M282,'Dashboard B'!M309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!N282,'Dashboard B'!N309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!O282,'Dashboard B'!O309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!P282,'Dashboard B'!P309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!Q282,'Dashboard B'!Q309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!R282,'Dashboard B'!R309)","v":0.188},{"$f":"IF(BEV_switch=0,'Dashboard B'!S282,'Dashboard B'!S309)","v":0.188},"per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total cost per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overnight charge",null,null,null,{"$f":"AA69+AA71+(AA47/1000)","v":0.128},{"$f":"AB69+AB71+(AB47/1000)","v":0.12695400000000001},0.12592298200000002,0.12490671930599999,0.123904988797798,0.12291757087103543,0.12194424938019983,0.12098481158256871,0.120039048083079,{"$f":"AJ69+AJ71+(AJ47/1000)","v":0.11910675278010648},"per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fast charge",null,null,null,{"$f":"IF(BEV_switch=0,AA76+AA78+(AA49/1000),\"n/a\")","v":0.57599999999999996},0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,0.57599999999999996,"per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery swapping",null,null,null,{"$f":"IF(BEV_switch=1,AA78+AA76+(AA47/1000)+((AA74/(AA51*(1-AA53)))*AA64),\"n/a\")","v":"n/a"},{"$f":"IF(BEV_switch=1,AB78+AB76+(AB47/1000)+((AB74/(AB51*(1-AB53)))*AB64),\"n/a\")","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trip cost per kWh6",null,null,null,{"$f":"IF(BEV_switch=0,(((AA51*(1-AA53)*AA82)+((AA60-(AA51*(1-AA53)))*AA84))/AA60),(((AA51*(1-AA53)*AA82)+((AA60-(AA51*(1-AA53)))*(AA86-((AA74/(AA51*(1-AA53)))*AA64)))+(AA74*AA64))/AA60))","v":0.43459047619047614},{"$f":"IF(BEV_switch=0,(((AB51*(1-AB53)*AB82)+((AB60-(AB51*(1-AB53)))*AB84))/AB60),(((AB51*(1-AB53)*AB82)+((AB60-(AB51*(1-AB53)))*AB86))/AB60))","v":0.43005598630593633},0.42538192280696802,0.42056406583009248,0.41559806901951052,0.41047945575217809,0.40520361525050008,0.39976579857929878,0.39416111452361924,0.38838452534382822,"per kWh"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emissions per kWh",null,null,null,null,{"$f":"'Dashboard B'!J70","v":0},{"$f":"'Dashboard B'!K70","v":0},{"$f":"'Dashboard B'!L70","v":0},{"$f":"'Dashboard B'!M70","v":0},{"$f":"'Dashboard B'!N70","v":0},{"$f":"'Dashboard B'!O70","v":0},{"$f":"'Dashboard B'!P70","v":0},{"$f":"'Dashboard B'!Q70","v":0},{"$f":"'Dashboard B'!R70","v":0},{"$f":"'Dashboard B'!S70","v":0},"kgCO2-e",null,null,null,null,"Blend of biodiesel7",null,null,{"$f":"'Dashboard B'!J488","v":1},{"$f":"'Dashboard B'!K488","v":1},{"$f":"'Dashboard B'!L488","v":1},{"$f":"'Dashboard B'!M488","v":1},{"$f":"'Dashboard B'!N488","v":1},{"$f":"'Dashboard B'!O488","v":1},{"$f":"'Dashboard B'!P488","v":1},{"$f":"'Dashboard B'!Q488","v":1},{"$f":"'Dashboard B'!R488","v":1},{"$f":"'Dashboard B'!S488","v":1},null,null,null,null,{"$f":"'Dashboard B'!J441","v":0.2},{"$f":"'Dashboard B'!K441","v":0.2},{"$f":"'Dashboard B'!L441","v":0.2},{"$f":"'Dashboard B'!M441","v":0.2},{"$f":"'Dashboard B'!N441","v":0.2},{"$f":"'Dashboard B'!O441","v":0.2},{"$f":"'Dashboard B'!P441","v":0.2},{"$f":"'Dashboard B'!Q441","v":0.2},{"$f":"'Dashboard B'!R441","v":0.2},{"$f":"'Dashboard B'!S441","v":0.2},null,null,null,null,"n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[]
[null,null,"Carbon price",null,null,null,{"$f":"'Dashboard B'!J43","v":40.799999999999997},{"$f":"'Dashboard B'!K43","v":46.732319999999994},{"$f":"'Dashboard B'!L43","v":53.527199327999995},{"$f":"'Dashboard B'!M43","v":61.31005411029119},{"$f":"'Dashboard B'!N43","v":70.22453597792753},{"$f":"'Dashboard B'!O43","v":80.43518350911819},{"$f":"'Dashboard B'!P43","v":92.130459191343974},{"$f":"'Dashboard B'!Q43","v":105.52622795776539},{"$f":"'Dashboard B'!R43","v":120.86974150282447},{"$f":"'Dashboard B'!S43","v":138.44420191733514},"per tCO2e",null,null,null,null,"Carbon price",null,null,null,null,{"$f":"'Dashboard B'!J43","v":40.799999999999997},{"$f":"'Dashboard B'!K43","v":46.732319999999994},{"$f":"'Dashboard B'!L43","v":53.527199327999995},{"$f":"'Dashboard B'!M43","v":61.31005411029119},{"$f":"'Dashboard B'!N43","v":70.22453597792753},{"$f":"'Dashboard B'!O43","v":80.43518350911819},{"$f":"'Dashboard B'!P43","v":92.130459191343974},{"$f":"'Dashboard B'!Q43","v":105.52622795776539},{"$f":"'Dashboard B'!R43","v":120.86974150282447},{"$f":"'Dashboard B'!S43","v":138.44420191733514},"per tCO2e",null,null,null,null,"Carbon price",null,null,{"$f":"'Dashboard B'!J43","v":40.799999999999997},{"$f":"'Dashboard B'!K43","v":46.732319999999994},{"$f":"'Dashboard B'!L43","v":53.527199327999995},{"$f":"'Dashboard B'!M43","v":61.31005411029119},{"$f":"'Dashboard B'!N43","v":70.22453597792753},{"$f":"'Dashboard B'!O43","v":80.43518350911819},{"$f":"'Dashboard B'!P43","v":92.130459191343974},{"$f":"'Dashboard B'!Q43","v":105.52622795776539},{"$f":"'Dashboard B'!R43","v":120.86974150282447},{"$f":"'Dashboard B'!S43","v":138.44420191733514},"per tCO2e",null,null,null,{"$f":"'Dashboard B'!J43","v":40.799999999999997},{"$f":"'Dashboard B'!K43","v":46.732319999999994},{"$f":"'Dashboard B'!L43","v":53.527199327999995},{"$f":"'Dashboard B'!M43","v":61.31005411029119},{"$f":"'Dashboard B'!N43","v":70.22453597792753},{"$f":"'Dashboard B'!O43","v":80.43518350911819},{"$f":"'Dashboard B'!P43","v":92.130459191343974},{"$f":"'Dashboard B'!Q43","v":105.52622795776539},{"$f":"'Dashboard B'!R43","v":120.86974150282447},{"$f":"'Dashboard B'!S43","v":138.44420191733514},"per tCO2e",null,null,null,{"$f":"'Dashboard B'!J43","v":40.799999999999997},{"$f":"'Dashboard B'!K43","v":46.732319999999994},{"$f":"'Dashboard B'!L43","v":53.527199327999995},{"$f":"'Dashboard B'!M43","v":61.31005411029119},{"$f":"'Dashboard B'!N43","v":70.22453597792753},{"$f":"'Dashboard B'!O43","v":80.43518350911819},{"$f":"'Dashboard B'!P43","v":92.130459191343974},{"$f":"'Dashboard B'!Q43","v":105.52622795776539},{"$f":"'Dashboard B'!R43","v":120.86974150282447},{"$f":"'Dashboard B'!S43","v":138.44420191733514},"per tCO2e",null,null,null,{"$f":"'Dashboard B'!J43","v":40.799999999999997},{"$f":"'Dashboard B'!K43","v":46.732319999999994},{"$f":"'Dashboard B'!L43","v":53.527199327999995},{"$f":"'Dashboard B'!M43","v":61.31005411029119},{"$f":"'Dashboard B'!N43","v":70.22453597792753},{"$f":"'Dashboard B'!O43","v":80.43518350911819},{"$f":"'Dashboard B'!P43","v":92.130459191343974},{"$f":"'Dashboard B'!Q43","v":105.52622795776539},{"$f":"'Dashboard B'!R43","v":120.86974150282447},{"$f":"'Dashboard B'!S43","v":138.44420191733514},"per tCO2e"]
[]
[null,null,"Emissions per km8",null,null,null,{"$f":"('Dashboard B'!J70*'H2 cost calculator'!E60)*G43","v":0},{"$f":"('Dashboard B'!K70*'H2 cost calculator'!F60)*H43","v":0},{"$f":"('Dashboard B'!L70*'H2 cost calculator'!G60)*I43","v":0},{"$f":"('Dashboard B'!M70*'H2 cost calculator'!H60)*J43","v":0},{"$f":"('Dashboard B'!N70*'H2 cost calculator'!I60)*K43","v":0},{"$f":"('Dashboard B'!O70*'H2 cost calculator'!J60)*L43","v":0},{"$f":"('Dashboard B'!P70*'H2 cost calculator'!K60)*M43","v":0},{"$f":"('Dashboard B'!Q70*'H2 cost calculator'!L60)*N43","v":0},{"$f":"('Dashboard B'!R70*'H2 cost calculator'!M60)*O43","v":0},{"$f":"('Dashboard B'!S70*'H2 cost calculator'!N60)*P43","v":0},"kgCO2-e",null,null,null,null,"Emissions per km9",null,null,null,null,{"$f":"AA90*AA43","v":0},{"$f":"AB90*AB43","v":0},0,0,0,0,0,0,0,0,"kgCO2-e",null,null,null,null,"Emissions per km10",null,null,{"$f":"(((1-('Dashboard B'!J497))*CI94)*AS90)+(CI94*(1-AS90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!K497))*CJ94)*AT90)+(CJ94*(1-AT90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!L497))*CK94)*AU90)+(CK94*(1-AU90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!M497))*CL94)*AV90)+(CL94*(1-AV90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!N497))*CM94)*AW90)+(CM94*(1-AW90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!O497))*CN94)*AX90)+(CN94*(1-AX90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!P497))*CO94)*AY90)+(CO94*(1-AY90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!Q497))*CP94)*AZ90)+(CP94*(1-AZ90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!R497))*CQ94)*BA90)+(CQ94*(1-BA90))","v":0.32823999999999998},{"$f":"(((1-('Dashboard B'!S497))*CR94)*BB90)+(CR94*(1-BB90))","v":0.32823999999999998},"kgCO2e",null,null,null,{"$f":"(((1-('Dashboard B'!J459))*CI94)*BG90)+(CI94*(1-BG90))","v":1.348768},{"$f":"(((1-('Dashboard B'!K459))*CJ94)*BH90)+(CJ94*(1-BH90))","v":1.348768},{"$f":"(((1-('Dashboard B'!L459))*CK94)*BI90)+(CK94*(1-BI90))","v":1.348768},{"$f":"(((1-('Dashboard B'!M459))*CL94)*BJ90)+(CL94*(1-BJ90))","v":1.348768},{"$f":"(((1-('Dashboard B'!N459))*CM94)*BK90)+(CM94*(1-BK90))","v":1.348768},{"$f":"(((1-('Dashboard B'!O459))*CN94)*BL90)+(CN94*(1-BL90))","v":1.348768},{"$f":"(((1-('Dashboard B'!P459))*CO94)*BM90)+(CO94*(1-BM90))","v":1.348768},{"$f":"(((1-('Dashboard B'!Q459))*CP94)*BN90)+(CP94*(1-BN90))","v":1.348768},{"$f":"(((1-('Dashboard B'!R459))*CQ94)*BO90)+(CQ94*(1-BO90))","v":1.348768},{"$f":"(((1-('Dashboard B'!S459))*CR94)*BP90)+(CR94*(1-BP90))","v":1.348768},"kgCO2e",null,null,null,{"$f":"'Dashboard B'!J387*(1-'Dashboard B'!J420)","v":1.0444},{"$f":"'Dashboard B'!K387*(1-'Dashboard B'!K420)","v":1.0444},{"$f":"'Dashboard B'!L387*(1-'Dashboard B'!L420)","v":1.0444},{"$f":"'Dashboard B'!M387*(1-'Dashboard B'!M420)","v":1.0444},{"$f":"'Dashboard B'!N387*(1-'Dashboard B'!N420)","v":1.0444},{"$f":"'Dashboard B'!O387*(1-'Dashboard B'!O420)","v":1.0444},{"$f":"'Dashboard B'!P387*(1-'Dashboard B'!P420)","v":1.0444},{"$f":"'Dashboard B'!Q387*(1-'Dashboard B'!Q420)","v":1.0444},{"$f":"'Dashboard B'!R387*(1-'Dashboard B'!R420)","v":1.0444},{"$f":"'Dashboard B'!S387*(1-'Dashboard B'!S420)","v":1.0444},"kgCO2e",null,null,null,{"$f":"'Dashboard B'!J387","v":1.492},{"$f":"'Dashboard B'!K387","v":1.492},{"$f":"'Dashboard B'!L387","v":1.492},{"$f":"'Dashboard B'!M387","v":1.492},{"$f":"'Dashboard B'!N387","v":1.492},{"$f":"'Dashboard B'!O387","v":1.492},{"$f":"'Dashboard B'!P387","v":1.492},{"$f":"'Dashboard B'!Q387","v":1.492},{"$f":"'Dashboard B'!R387","v":1.492},{"$f":"'Dashboard B'!S387","v":1.492},"kgCO2e"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated health cost11",null,null,{"$f":"(((1-('Dashboard B'!J506))*CI96)*AS90)+(CI96*(1-AS90))","v":0.25},{"$f":"(((1-('Dashboard B'!K506))*CJ96)*AT90)+(CJ96*(1-AT90))","v":0.25},{"$f":"(((1-('Dashboard B'!L506))*CK96)*AU90)+(CK96*(1-AU90))","v":0.25},{"$f":"(((1-('Dashboard B'!M506))*CL96)*AV90)+(CL96*(1-AV90))","v":0.25},{"$f":"(((1-('Dashboard B'!N506))*CM96)*AW90)+(CM96*(1-AW90))","v":0.25},{"$f":"(((1-('Dashboard B'!O506))*CN96)*AX90)+(CN96*(1-AX90))","v":0.25},{"$f":"(((1-('Dashboard B'!P506))*CO96)*AY90)+(CO96*(1-AY90))","v":0.25},{"$f":"(((1-('Dashboard B'!Q506))*CP96)*AZ90)+(CP96*(1-AZ90))","v":0.25},{"$f":"(((1-('Dashboard B'!R506))*CQ96)*BA90)+(CQ96*(1-BA90))","v":0.25},{"$f":"(((1-('Dashboard B'!S506))*CR96)*BB90)+(CR96*(1-BB90))","v":0.25},"per litre",null,null,null,{"$f":"(((1-('Dashboard B'!J468))*CI96)*BG90)+(CI96*(1-BG90))","v":0.25},{"$f":"(((1-('Dashboard B'!K468))*CJ96)*BH90)+(CJ96*(1-BH90))","v":0.25},{"$f":"(((1-('Dashboard B'!L468))*CK96)*BI90)+(CK96*(1-BI90))","v":0.25},{"$f":"(((1-('Dashboard B'!M468))*CL96)*BJ90)+(CL96*(1-BJ90))","v":0.25},{"$f":"(((1-('Dashboard B'!N468))*CM96)*BK90)+(CM96*(1-BK90))","v":0.25},{"$f":"(((1-('Dashboard B'!O468))*CN96)*BL90)+(CN96*(1-BL90))","v":0.25},{"$f":"(((1-('Dashboard B'!P468))*CO96)*BM90)+(CO96*(1-BM90))","v":0.25},{"$f":"(((1-('Dashboard B'!Q468))*CP96)*BN90)+(CP96*(1-BN90))","v":0.25},{"$f":"(((1-('Dashboard B'!R468))*CQ96)*BO90)+(CQ96*(1-BO90))","v":0.25},{"$f":"(((1-('Dashboard B'!S468))*CR96)*BP90)+(CR96*(1-BP90))","v":0.25},"per litre",null,null,null,{"$f":"(1-('Dashboard B'!J420))*CI96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!K420))*CJ96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!L420))*CK96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!M420))*CL96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!N420))*CM96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!O420))*CN96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!P420))*CO96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!Q420))*CP96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!R420))*CQ96","v":0.17499999999999999},{"$f":"(1-('Dashboard B'!S420))*CR96","v":0.17499999999999999},"per litre",null,null,null,{"$f":"'Dashboard B'!J396","v":0.25},{"$f":"'Dashboard B'!K396","v":0.25},{"$f":"'Dashboard B'!L396","v":0.25},{"$f":"'Dashboard B'!M396","v":0.25},{"$f":"'Dashboard B'!N396","v":0.25},{"$f":"'Dashboard B'!O396","v":0.25},{"$f":"'Dashboard B'!P396","v":0.25},{"$f":"'Dashboard B'!Q396","v":0.25},{"$f":"'Dashboard B'!R396","v":0.25},{"$f":"'Dashboard B'!S396","v":0.25},"per litre"]
[]
[null,null,"Fuel cost per km",null,null,null,{"$f":"G41*G43","v":1.0253512793902824},0.98985938091046444,0.95603368488749663,0.92379003286565109,0.8930485816679391,0.86373358120746779,0.83577316376489008,0.8090991441390788,0.78364683010885816,0.75935484267275655,"per km",null,null,null,null,"Fuel cost per km",null,null,null,null,{"$f":"AA43*AA88","v":0.76053333333333328},{"$f":"AB43*AB88","v":0.75101752028571434},0.74129509066455213,0.7313601266704427,0.72120654651031124,0.71082809986330631,0.70021836322162623,0.6893707351028292,0.67827843113009123,0.66693447897677161,"per km",null,null,null,null,"Fuel cost per km12",null,null,{"$f":"((AS41*AS90)+(CI41*(1-AS90)))*AS43","v":1.665},1.6192125000000002,1.5746841562500002,1.5313803419531253,1.4892673825494143,1.4483125295293053,1.4084839349672496,1.3697506267556503,1.33208248451987,1.2954502161955737,{"$f":"BQ98","v":"per km"},null,null,null,{"$f":"((BG41*BG90)+(CI41*(1-BG90)))*BG43","v":0.76034999999999997},0.76596659999999994,0.77164498259999992,0.77738582740859996,0.78318982151009442,0.78905765954670537,0.79499004380171912,0.80098768428353795,0.80705129881065674,0.81318161309757397,{"$f":"CS98","v":"per km"},null,null,null,{"$f":"BU100*(1-'Dashboard B'!J420)+BU102*('Dashboard B'!J420)","v":0.99223642018050739},{"$f":"BV100*(1-'Dashboard B'!K420)+BV102*('Dashboard B'!K420)","v":0.97827013648710426},{"$f":"BW100*(1-'Dashboard B'!L420)+BW102*('Dashboard B'!L420)","v":0.96524429090234132},{"$f":"BX100*(1-'Dashboard B'!M420)+BX102*('Dashboard B'!M420)","v":0.9531147078750315},{"$f":"BY100*(1-'Dashboard B'!N420)+BY102*('Dashboard B'!N420)","v":0.94183951401635713},{"$f":"BZ100*(1-'Dashboard B'!O420)+BZ102*('Dashboard B'!O420)","v":0.93137901997298245},{"$f":"CA100*(1-'Dashboard B'!P420)+CA102*('Dashboard B'!P420)","v":0.92169560840063469},{"$f":"CB100*(1-'Dashboard B'!Q420)+CB102*('Dashboard B'!Q420)","v":0.91275362772277058},{"$f":"CC100*(1-'Dashboard B'!R420)+CC102*('Dashboard B'!R420)","v":0.90451929137527698},{"$f":"CD100*(1-'Dashboard B'!S420)+CD102*('Dashboard B'!S420)","v":0.8969605822536566},"per km",null,null,null,{"$f":"CI41*CI43","v":0.63824999999999998},0.64527074999999989,0.65236872824999992,0.65954478426074981,0.66679977688761793,0.67413457443338165,0.68155005475214869,0.68904710535442237,0.69662662351332094,0.70428951637196735,"per km"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 fuel cost per km",null,null,"n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CI41*BU43)","v":0.63824999999999998},{"$f":"(CJ41*BV43)","v":0.64527074999999989},0.65236872824999992,0.65954478426074981,0.66679977688761793,0.67413457443338165,0.68155005475214869,0.68904710535442237,0.69662662351332094,0.70428951637196735,"per km",null,null,null,"n/a"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2 fuel cost per km",null,null,"n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BU45*G41)","v":1.8182047339350245},1.7552687049570146,1.6952872704244717,1.6381111963083559,1.5835989006500819,1.5316160595653845,1.4820352335804354,1.4347355132489163,1.3896021830531744,1.3465264026442652,"per km",null,null,null,"n/a"]
[]
[null,null,"Length of load/unload",null,null,null,{"$f":"length_of_load","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,"hour",null,null,null,null,"Length of load/unload",null,null,null,null,{"$f":"length_of_load","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,"hour",null,null,null,null,"Length of load/unload",null,null,{"$f":"length_of_load","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,"hour",null,null,null,{"$f":"length_of_load","v":0.43},{"$f":"length_of_load","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,"hour",null,null,null,{"$f":"length_of_load","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,"hour",null,null,null,{"$f":"length_of_load","v":0.43},0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,0.43,"hour"]
[]
[null,null,"Average driving speed",null,null,null,{"$f":"average_speed","v":66},66,66,66,66,66,66,66,66,66,"kph",null,null,null,null,"Average driving speed",null,null,null,null,{"$f":"average_speed","v":66},66,66,66,66,66,66,66,66,66,"kph",null,null,null,null,"Average driving speed",null,null,{"$f":"average_speed","v":66},66,66,66,66,66,66,66,66,66,"kph",null,null,null,{"$f":"average_speed","v":66},{"$f":"average_speed","v":66},66,66,66,66,66,66,66,66,"kph",null,null,null,{"$f":"average_speed","v":66},66,66,66,66,66,66,66,66,66,"kph",null,null,null,{"$f":"average_speed","v":66},66,66,66,66,66,66,66,66,66,"kph"]
[]
[null,null,"Labour hours13",null,null,null,{"$f":"(G29/G106)+(G104*2)+G57","v":11.705454545454545},11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,"hours",null,null,null,null,"Labour hours13",null,null,null,null,{"$f":"(AA29/AA106)+(AA104*2)+(AA57+AA66)-IF(AND((AA29/AA106)+(AA104*2)+(AA57+AA66),AA66>0)>5.5,0.5,0)-IF(AND(((AA29/AA106)+AA104*2)+(AA57+AA66),AA66>0.5)>11.5,0.5,0)","v":12.920454545454543},12.880837045454545,12.840358502204545,12.798994757295368,12.756720988969004,12.713511693874381,12.669340668321469,12.624180989019836,12.578004993287534,12.53078425871575,"hours",null,null,null,null,"Labour hours13",null,null,{"$f":"(AS29/AS106)+(AS104*2)+AS57","v":11.705454545454545},11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,{"$f":"BQ108","v":"hours"},null,null,null,{"$f":"(BG29/BG106)+(BG104*2)+BG57","v":11.705454545454545},11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,{"$f":"CS108","v":"hours"},null,null,null,{"$f":"(BU29/BU106)+(BU104*2)+BU57","v":11.705454545454545},11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,"hours",null,null,null,{"$f":"(CI29/CI106)+(CI104*2)+CI57","v":11.705454545454545},11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,11.705454545454545,"hours"]
[]
[null,null,"Driver wages",null,null,null,{"$f":"'Dashboard B'!J79","v":25},{"$f":"'Dashboard B'!K79","v":25},{"$f":"'Dashboard B'!L79","v":25},{"$f":"'Dashboard B'!M79","v":25},{"$f":"'Dashboard B'!N79","v":25},{"$f":"'Dashboard B'!O79","v":25},{"$f":"'Dashboard B'!P79","v":25},{"$f":"'Dashboard B'!Q79","v":25},{"$f":"'Dashboard B'!R79","v":25},{"$f":"'Dashboard B'!S79","v":25},"per hour",null,null,null,null,"Driver wages",null,null,null,null,{"$f":"'Dashboard B'!J79","v":25},{"$f":"'Dashboard B'!K79","v":25},{"$f":"'Dashboard B'!L79","v":25},{"$f":"'Dashboard B'!M79","v":25},{"$f":"'Dashboard B'!N79","v":25},{"$f":"'Dashboard B'!O79","v":25},{"$f":"'Dashboard B'!P79","v":25},{"$f":"'Dashboard B'!Q79","v":25},{"$f":"'Dashboard B'!R79","v":25},{"$f":"'Dashboard B'!S79","v":25},"per hour",null,null,null,null,"Driver wages",null,null,{"$f":"'Dashboard B'!J79","v":25},{"$f":"'Dashboard B'!K79","v":25},{"$f":"'Dashboard B'!L79","v":25},{"$f":"'Dashboard B'!M79","v":25},{"$f":"'Dashboard B'!N79","v":25},{"$f":"'Dashboard B'!O79","v":25},{"$f":"'Dashboard B'!P79","v":25},{"$f":"'Dashboard B'!Q79","v":25},{"$f":"'Dashboard B'!R79","v":25},{"$f":"'Dashboard B'!S79","v":25},{"$f":"BQ110","v":"per hour"},null,null,null,{"$f":"'Dashboard B'!J79","v":25},{"$f":"'Dashboard B'!K79","v":25},{"$f":"'Dashboard B'!L79","v":25},{"$f":"'Dashboard B'!M79","v":25},{"$f":"'Dashboard B'!N79","v":25},{"$f":"'Dashboard B'!O79","v":25},{"$f":"'Dashboard B'!P79","v":25},{"$f":"'Dashboard B'!Q79","v":25},{"$f":"'Dashboard B'!R79","v":25},{"$f":"'Dashboard B'!S79","v":25},{"$f":"CS110","v":"per hour"},null,null,null,{"$f":"'Dashboard B'!J79","v":25},{"$f":"'Dashboard B'!K79","v":25},{"$f":"'Dashboard B'!L79","v":25},{"$f":"'Dashboard B'!M79","v":25},{"$f":"'Dashboard B'!N79","v":25},{"$f":"'Dashboard B'!O79","v":25},{"$f":"'Dashboard B'!P79","v":25},{"$f":"'Dashboard B'!Q79","v":25},{"$f":"'Dashboard B'!R79","v":25},{"$f":"'Dashboard B'!S79","v":25},"per hour",null,null,null,{"$f":"'Dashboard B'!J79","v":25},{"$f":"'Dashboard B'!K79","v":25},{"$f":"'Dashboard B'!L79","v":25},{"$f":"'Dashboard B'!M79","v":25},{"$f":"'Dashboard B'!N79","v":25},{"$f":"'Dashboard B'!O79","v":25},{"$f":"'Dashboard B'!P79","v":25},{"$f":"'Dashboard B'!Q79","v":25},{"$f":"'Dashboard B'!R79","v":25},{"$f":"'Dashboard B'!S79","v":25},"per hour"]
[]
[null,null,"Labour cost per km",null,null,null,{"$f":"(G110*G108)/G29","v":0.46450216450216447},0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,"per km",null,null,null,null,"Labour cost per km",null,null,null,null,{"$f":"(AA110*AA108)/(AA33/AA31)","v":0.51271645021645007},0.51114432720057723,0.5095380358017676,0.50789661735299074,0.50621908686384942,0.50450443229660236,0.50275161382228051,0.5009595630563427,0.49912718227331482,0.49725334359983137,"per km",null,null,null,null,"Labour cost per km",null,null,{"$f":"(AS110*AS108)/AS29","v":0.46450216450216447},0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,{"$f":"BQ112","v":"per km"},null,null,null,{"$f":"(BG110*BG108)/BG29","v":0.46450216450216447},0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,{"$f":"CS112","v":"per km"},null,null,null,{"$f":"(BU110*BU108)/BU29","v":0.46450216450216447},0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,"per km",null,null,null,{"$f":"(CI110*CI108)/CI29","v":0.46450216450216447},0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,0.46450216450216447,"per km"]
[]
[null,null,"CO2e cost per km13",null,null,null,{"$f":"'H2 cost calculator'!E114*G43","v":0},{"$f":"'H2 cost calculator'!F114*H43","v":0},{"$f":"'H2 cost calculator'!G114*I43","v":0},{"$f":"'H2 cost calculator'!H114*J43","v":0},{"$f":"'H2 cost calculator'!I114*K43","v":0},{"$f":"'H2 cost calculator'!J114*L43","v":0},{"$f":"'H2 cost calculator'!K114*M43","v":0},{"$f":"'H2 cost calculator'!L114*N43","v":0},{"$f":"'H2 cost calculator'!M114*O43","v":0},{"$f":"'H2 cost calculator'!N114*P43","v":0},"per km",null,null,null,null,"CO2-e cost per km",null,null,null,null,{"$f":"(AA92/1000)*AA94","v":0},{"$f":"(AB92/1000)*AB94","v":0},0,0,0,0,0,0,0,0,"per km",null,null,null,null,"CO2-e cost per km",null,null,{"$f":"(AS92/1000)*AS94","v":1.3392191999999997E-2},{"$f":"(AT92/1000)*AT94","v":1.5339416716799998E-2},1.7569767907422717E-2,2.0124412161161977E-2,2.3050501689394931E-2,2.6402044635032953E-2,3.0240901924966746E-2,3.4637929064856909E-2,3.9674283950887103E-2,4.5442924837346084E-2,{"$f":"BQ114","v":"per km"},null,null,null,{"$f":"(BG92/1000)*BG94","v":5.5029734399999995E-2},6.3031057781759992E-2,7.2195773583227887E-2,8.2693039062229218E-2,9.4716606941877363E-2,0.10848840159122632,0.12426261518259063,0.14233039943013928,0.16302523950728154,0.18672910933164028,{"$f":"CS114","v":"per km"},null,null,null,{"$f":"(BU92/1000)*BU94","v":4.2611519999999993E-2},4.8807235007999994E-2,5.590380697816319E-2,6.4032220512788118E-2,7.3342505375347519E-2,8.4006505656923039E-2,9.6221051579439651E-2,0.11021159247909017,0.12623635802554986,0.14459112448246483,"per km",null,null,null,{"$f":"(CI92/1000)*CI94","v":6.0873599999999993E-2},6.9724621439999995E-2,7.9862581397375995E-2,9.1474600732554451E-2,0.10477500767906789,0.12000929379560434,0.13745864511348521,0.15744513211298594,0.1803376543222141,0.20655874926066403,"per km"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health cost per km",null,null,{"$f":"(AS96*AS43)","v":0.13875000000000001},0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,{"$f":"BQ116","v":"per km"},null,null,null,{"$f":"(BG96*BG43)","v":0.13875000000000001},0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,{"$f":"CS116","v":"per km"},null,null,null,{"$f":"(BU96*BU43)","v":9.7125000000000003E-2},{"$f":"(BV96*BV43)","v":9.7125000000000003E-2},9.7125000000000003E-2,9.7125000000000003E-2,9.7125000000000003E-2,9.7125000000000003E-2,9.7125000000000003E-2,9.7125000000000003E-2,9.7125000000000003E-2,9.7125000000000003E-2,"per km",null,null,null,{"$f":"(CI96*CI43)","v":0.13875000000000001},0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,0.13875000000000001,"per km"]
[]
[null,null,"Road User Charge per km14",null,null,null,{"$f":"IF(G12<='Dashboard B'!$J$83,IF('Dashboard A'!$BC$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(H12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(I12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(J12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(K12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(L12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(M12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(N12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(O12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(P12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$48=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},"per km",null,null,null,null,"Road User Charge per km14",null,null,null,null,{"$f":"IF(AA12<='Dashboard B'!$J$83,IF('Dashboard A'!$BD$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AB12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AC12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AD12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AE12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AF12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AG12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AH12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AI12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AJ12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$52=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},"per km",null,null,null,null,"Road User Charge per km14",null,null,{"$f":"IF(AS12<='Dashboard B'!$J$83,IF('Dashboard A'!$BE$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AT12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AU12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AV12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AW12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AX12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AY12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(AZ12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BA12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BB12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$54=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},"per km",null,null,null,{"$f":"IF(BG12<='Dashboard B'!$J$83,IF('Dashboard A'!$BF$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BH12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BI12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BJ12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BK12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BL12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BM12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BN12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BO12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BP12<='Dashboard B'!$J$83,IF('Dashboard A'!$AY$56=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},"per km",null,null,null,{"$f":"IF(BG12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BH12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BI12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BJ12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BK12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BL12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BM12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BN12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BO12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},{"$f":"IF(BP12<='Dashboard B'!$J$83,IF('Dashboard A'!$BG$169=TRUE,0,'Dashboard A'!$AI$12),'Dashboard A'!$AI$12)","v":0.59899999999999998},"per km",null,null,null,{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},{"$f":"'Dashboard A'!$AI$12","v":0.59899999999999998},"per km"]
[]
[null,null,"TCO/km",null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,G35+G37+G39+G112+G98+G114+G118,G35+G39+G112+G98+G114+G118)","v":2.8694597711680201},{"$f":"IF('Dashboard A'!$AY$14=0,H35+H37+H39+H112+H98+H114+H118,H35+H39+H112+H98+H114+H118)","v":2.7907171426356676},{"$f":"IF('Dashboard A'!$AY$14=0,I35+I37+I39+I112+I98+I114+I118,I35+I39+I112+I98+I114+I118)","v":2.7162310990188585},{"$f":"IF('Dashboard A'!$AY$14=0,J35+J37+J39+J112+J98+J114+J118,J35+J39+J112+J98+J114+J118)","v":2.6457620649740905},{"$f":"IF('Dashboard A'!$AY$14=0,K35+K37+K39+K112+K98+K114+K118,K35+K39+K112+K98+K114+K118)","v":2.5790841054419902},{"$f":"IF('Dashboard A'!$AY$14=0,L35+L37+L39+L112+L98+L114+L118,L35+L39+L112+L98+L114+L118)","v":2.515984143958355},{"$f":"IF('Dashboard A'!$AY$14=0,M35+M37+M39+M112+M98+M114+M118,M35+M39+M112+M98+M114+M118)","v":2.4562612260013106},{"$f":"IF('Dashboard A'!$AY$14=0,N35+N37+N39+N112+N98+N114+N118,N35+N39+N112+N98+N114+N118)","v":2.3997258247675051},{"$f":"IF('Dashboard A'!$AY$14=0,O35+O37+O39+O112+O98+O114+O118,O35+O39+O112+O98+O114+O118)","v":2.3461991869218384},{"$f":"IF('Dashboard A'!$AY$14=0,P35+P37+P39+P112+P98+P114+P118,P35+P39+P112+P98+P114+P118)","v":2.2955127160079187},"per km",null,null,null,null,"TCO/km",null,null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,AA35+AA37+AA39+AA112+AA98+AA114+AA118,AA35+AA39+AA112+AA98+AA114+AA118)","v":2.4149781313332683},{"$f":"IF('Dashboard A'!$AY$14=0,AB35+AB37+AB39+AB112+AB98+AB114+AB118,AB35+AB39+AB112+AB98+AB114+AB118)","v":2.3883981767647051},{"$f":"IF('Dashboard A'!$AY$14=0,AC35+AC37+AC39+AC112+AC98+AC114+AC118,AC35+AC39+AC112+AC98+AC114+AC118)","v":2.3620707439566129},{"$f":"IF('Dashboard A'!$AY$14=0,AD35+AD37+AD39+AD112+AD98+AD114+AD118,AD35+AD39+AD112+AD98+AD114+AD118)","v":2.3359731737968525},{"$f":"IF('Dashboard A'!$AY$14=0,AE35+AE37+AE39+AE112+AE98+AE114+AE118,AE35+AE39+AE112+AE98+AE114+AE118)","v":2.3100831218967901},{"$f":"IF('Dashboard A'!$AY$14=0,AF35+AF37+AF39+AF112+AF98+AF114+AF118,AF35+AF39+AF112+AF98+AF114+AF118)","v":2.2843785371719214},{"$f":"IF('Dashboard A'!$AY$14=0,AG35+AG37+AG39+AG112+AG98+AG114+AG118,AG35+AG39+AG112+AG98+AG114+AG118)","v":2.2588376407946829},{"$f":"IF('Dashboard A'!$AY$14=0,AH35+AH37+AH39+AH112+AH98+AH114+AH118,AH35+AH39+AH112+AH98+AH114+AH118)","v":2.233438905498903},{"$f":"IF('Dashboard A'!$AY$14=0,AI35+AI37+AI39+AI112+AI98+AI114+AI118,AI35+AI39+AI112+AI98+AI114+AI118)","v":2.2081610352157677},{"$f":"IF('Dashboard A'!$AY$14=0,AJ35+AJ37+AJ39+AJ112+AJ98+AJ114+AJ118,AJ35+AJ39+AJ112+AJ98+AJ114+AJ118)","v":2.1829829450215907},"per km",null,null,null,null,"TCO/km",null,null,{"$f":"IF('Dashboard A'!$AY$14=0,AS35+AS37+AS39+AS112+AS98+AS114+AS116+AS118,AS35+AS39+AS112+AS98+AS114+AS116+AS118)","v":3.2675997964676196},{"$f":"IF('Dashboard A'!$AY$14=0,AT35+AT37+AT39+AT112+AT98+AT114+AT116+AT118,AT35+AT39+AT112+AT98+AT114+AT116+AT118)","v":3.2236392035844199},{"$f":"IF('Dashboard A'!$AY$14=0,AU35+AU37+AU39+AU112+AU98+AU114+AU116+AU118,AU35+AU39+AU112+AU98+AU114+AU116+AU118)","v":3.181221049837923},{"$f":"IF('Dashboard A'!$AY$14=0,AV35+AV37+AV39+AV112+AV98+AV114+AV116+AV118,AV35+AV39+AV112+AV98+AV114+AV116+AV118)","v":3.1403518748172106},{"$f":"IF('Dashboard A'!$AY$14=0,AW35+AW37+AW39+AW112+AW98+AW114+AW116+AW118,AW35+AW39+AW112+AW98+AW114+AW116+AW118)","v":3.1010451559706267},{"$f":"IF('Dashboard A'!$AY$14=0,AX35+AX37+AX39+AX112+AX98+AX114+AX116+AX118,AX35+AX39+AX112+AX98+AX114+AX116+AX118)","v":3.0633221527287118},{"$f":"IF('Dashboard A'!$AY$14=0,AY35+AY37+AY39+AY112+AY98+AY114+AY116+AY118,AY35+AY39+AY112+AY98+AY114+AY116+AY118)","v":3.0272128778902641},{"$f":"IF('Dashboard A'!$AY$14=0,AZ35+AZ37+AZ39+AZ112+AZ98+AZ114+AZ116+AZ118,AZ35+AZ39+AZ112+AZ98+AZ114+AZ116+AZ118)","v":2.9927572146510659},{"$f":"IF('Dashboard A'!$AY$14=0,BA35+BA37+BA39+BA112+BA98+BA114+BA116+BA118,BA35+BA39+BA112+BA98+BA114+BA116+BA118)","v":2.9600062003306435},{"$f":"IF('Dashboard A'!$AY$14=0,BB35+BB37+BB39+BB112+BB98+BB114+BB116+BB118,BB35+BB39+BB112+BB98+BB114+BB116+BB118)","v":2.9290235009171965},{"$f":"BQ120","v":"per km"},null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,BG35+BG37+BG39+BG112+BG98+BG114+BG116+BG118,BG35+BG39+BG112+BG98+BG114+BG116+BG118)","v":2.4045873388676196},{"$f":"IF('Dashboard A'!$AY$14=0,BH35+BH37+BH39+BH112+BH98+BH114+BH116+BH118,BH35+BH39+BH112+BH98+BH114+BH116+BH118)","v":2.4180849446493795},{"$f":"IF('Dashboard A'!$AY$14=0,BI35+BI37+BI39+BI112+BI98+BI114+BI116+BI118,BI35+BI39+BI112+BI98+BI114+BI116+BI118)","v":2.4328078818637273},{"$f":"IF('Dashboard A'!$AY$14=0,BJ35+BJ37+BJ39+BJ112+BJ98+BJ114+BJ116+BJ118,BJ35+BJ39+BJ112+BJ98+BJ114+BJ116+BJ118)","v":2.4489259871737521},{"$f":"IF('Dashboard A'!$AY$14=0,BK35+BK37+BK39+BK112+BK98+BK114+BK116+BK118,BK35+BK39+BK112+BK98+BK114+BK116+BK118)","v":2.466633700183789},{"$f":"IF('Dashboard A'!$AY$14=0,BL35+BL37+BL39+BL112+BL98+BL114+BL116+BL118,BL35+BL39+BL112+BL98+BL114+BL116+BL118)","v":2.4861536397023056},{"$f":"IF('Dashboard A'!$AY$14=0,BM35+BM37+BM39+BM112+BM98+BM114+BM116+BM118,BM35+BM39+BM112+BM98+BM114+BM116+BM118)","v":2.5077406999823575},{"$f":"IF('Dashboard A'!$AY$14=0,BN35+BN37+BN39+BN112+BN98+BN114+BN116+BN118,BN35+BN39+BN112+BN98+BN114+BN116+BN118)","v":2.5316867425442355},{"$f":"IF('Dashboard A'!$AY$14=0,BO35+BO37+BO39+BO112+BO98+BO114+BO116+BO118,BO35+BO39+BO112+BO98+BO114+BO116+BO118)","v":2.5583259701778247},{"$f":"IF('Dashboard A'!$AY$14=0,BP35+BP37+BP39+BP112+BP98+BP114+BP116+BP118,BP35+BP39+BP112+BP98+BP114+BP116+BP118)","v":2.5880410823134907},{"$f":"CS120","v":"per km"},null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,BU35+BU37+BU39+BU112+BU98+BU114+BU116+BU118,BU35+BU39+BU112+BU98+BU114+BU116+BU118)","v":2.7591194014854015},{"$f":"IF('Dashboard A'!$AY$14=0,BV35+BV37+BV39+BV112+BV98+BV114+BV116+BV118,BV35+BV39+BV112+BV98+BV114+BV116+BV118)","v":2.7512285151999993},{"$f":"IF('Dashboard A'!$AY$14=0,BW35+BW37+BW39+BW112+BW98+BW114+BW116+BW118,BW35+BW39+BW112+BW98+BW114+BW116+BW118)","v":2.7451790803982794},{"$f":"IF('Dashboard A'!$AY$14=0,BX35+BX37+BX39+BX112+BX98+BX114+BX116+BX118,BX35+BX39+BX112+BX98+BX114+BX116+BX118)","v":2.7410579059280176},{"$f":"IF('Dashboard A'!$AY$14=0,BY35+BY37+BY39+BY112+BY98+BY114+BY116+BY118,BY35+BY39+BY112+BY98+BY114+BY116+BY118)","v":2.7389731479607962},{"$f":"IF('Dashboard A'!$AY$14=0,BZ35+BZ37+BZ39+BZ112+BZ98+BZ114+BZ116+BZ118,BZ35+BZ39+BZ112+BZ98+BZ114+BZ116+BZ118)","v":2.7390569610315536},{"$f":"IF('Dashboard A'!$AY$14=0,CA35+CA37+CA39+CA112+CA98+CA114+CA116+CA118,CA35+CA39+CA112+CA98+CA114+CA116+CA118)","v":2.7414685578153968},{"$f":"IF('Dashboard A'!$AY$14=0,CB35+CB37+CB39+CB112+CB98+CB114+CB116+CB118,CB35+CB39+CB112+CB98+CB114+CB116+CB118)","v":2.746397735869694},{"$f":"IF('Dashboard A'!$AY$14=0,CC35+CC37+CC39+CC112+CC98+CC114+CC116+CC118,CC35+CC39+CC112+CC98+CC114+CC116+CC118)","v":2.7540689380979879},{"$f":"IF('Dashboard A'!$AY$14=0,CD35+CD37+CD39+CD112+CD98+CD114+CD116+CD118,CD35+CD39+CD112+CD98+CD114+CD116+CD118)","v":2.7647459234576726},"per km",null,null,null,{"$f":"IF('Dashboard A'!$AY$14=0,CI35+CI37+CI39+CI112+CI98+CI114+CI116+CI118,CI35+CI39+CI112+CI98+CI114+CI116+CI118)","v":2.2883312044676201},{"$f":"IF('Dashboard A'!$AY$14=0,CJ35+CJ37+CJ39+CJ112+CJ98+CJ114+CJ116+CJ118,CJ35+CJ39+CJ112+CJ98+CJ114+CJ116+CJ118)","v":2.3040826583076197},{"$f":"IF('Dashboard A'!$AY$14=0,CK35+CK37+CK39+CK112+CK98+CK114+CK116+CK118,CK35+CK39+CK112+CK98+CK114+CK116+CK118)","v":2.3211984353278758},{"$f":"IF('Dashboard A'!$AY$14=0,CL35+CL37+CL39+CL112+CL98+CL114+CL116+CL118,CL35+CL39+CL112+CL98+CL114+CL116+CL118)","v":2.3398665056962273},{"$f":"IF('Dashboard A'!$AY$14=0,CM35+CM37+CM39+CM112+CM98+CM114+CM116+CM118,CM35+CM39+CM112+CM98+CM114+CM116+CM118)","v":2.3603020562985031},{"$f":"IF('Dashboard A'!$AY$14=0,CN35+CN37+CN39+CN112+CN98+CN114+CN116+CN118,CN35+CN39+CN112+CN98+CN114+CN116+CN118)","v":2.3827514467933595},{"$f":"IF('Dashboard A'!$AY$14=0,CO35+CO37+CO39+CO112+CO98+CO114+CO116+CO118,CO35+CO39+CO112+CO98+CO114+CO116+CO118)","v":2.4074967408636816},{"$f":"IF('Dashboard A'!$AY$14=0,CP35+CP37+CP39+CP112+CP98+CP114+CP116+CP118,CP35+CP39+CP112+CP98+CP114+CP116+CP118)","v":2.434860896297967},{"$f":"IF('Dashboard A'!$AY$14=0,CQ35+CQ37+CQ39+CQ112+CQ98+CQ114+CQ116+CQ118,CQ35+CQ39+CQ112+CQ98+CQ114+CQ116+CQ118)","v":2.4652137096954219},{"$f":"IF('Dashboard A'!$AY$14=0,CR35+CR37+CR39+CR112+CR98+CR114+CR116+CR118,CR35+CR39+CR112+CR98+CR114+CR116+CR118)","v":2.4989786255169077},"per km"]
[]
[null,null,"Payload for non-BEV",null,null,null,{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},"tonnes",null,null,null,null,"Payload for BEV",null,null,null,null,{"$f":"'BEV payload calculator'!E46","v":25.229323308270676},{"$f":"'BEV payload calculator'!F46","v":25.299409237379162},{"$f":"'BEV payload calculator'!G46","v":25.367993325149609},{"$f":"'BEV payload calculator'!H46","v":25.435107753896403},{"$f":"'BEV payload calculator'!I46","v":25.500784016312906},{"$f":"'BEV payload calculator'!J46","v":25.56505293024906},{"$f":"'BEV payload calculator'!K46","v":25.627944653172293},{"$f":"'BEV payload calculator'!L46","v":25.689488696318602},{"$f":"'BEV payload calculator'!M46","v":25.749713938540346},{"$f":"'BEV payload calculator'!N46","v":25.808648639857338},"tonnes",null,null,null,null,"Payload for non-BEV",null,null,{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"BQ122","v":"tonnes"},null,null,null,{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"CS122","v":"tonnes"},null,null,null,{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},"tonnes",null,null,null,{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},{"$f":"'Dashboard A'!$X$20","v":27.5},"tonnes"]
[]
[null,null,"Average load factor",null,null,null,{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},null,null,null,null,null,"Average load factor",null,null,null,null,{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},null,null,null,null,null,"Average load factor",null,null,{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},null,null,null,null,{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},null,null,null,null,{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},null,null,null,null,{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1},{"$f":"'Dashboard A'!$X$22","v":1}]
[]
[null,null,"TCO $/tkm",null,null,null,{"$f":"G120/(G122*G124)","v":0.10434399167883709},{"$f":"H120/(H122*H124)","v":0.10148062336856974},9.8772039964322128E-2,9.6209529635421467E-2,9.3784876561526911E-2,9.1490332507576544E-2,8.9318590036411294E-2,8.7262757264272905E-2,8.5316334069885036E-2,8.347318967301523E-2,"per tkm",null,null,null,null,"TCO $/tkm",null,null,null,null,{"$f":"AA120/(AA122*AA124)","v":9.5721082243279604E-2},{"$f":"AB120/(AB122*AB124)","v":9.4405294382760296E-2},9.3112242410395007E-2,9.1840506295437455E-2,9.0588709759630334E-2,8.9355517604620363E-2,8.8139633176360796E-2,8.6939795957050828E-2,8.5754779275848528E-2,8.4583388130222439E-2,"per tkm",null,null,null,null,"TCO $/tkm",null,null,{"$f":"AS120/(AS122*AS124)","v":0.1188218107806407},{"$f":"AT120/(AT122*AT124)","v":0.11722324376670618},0.11568076544865175,0.11419461362971675,0.11276527839893188,0.11139353282649861,0.1100804682869187,0.10882753507822059,0.10763658910293249,0.10650994548789805,"per tkm",null,null,null,{"$f":"BG120/(BG122*BG124)","v":8.7439539595186161E-2},{"$f":"BH120/(BH122*BH124)","v":8.7930361623613798E-2},8.8465741158680999E-2,8.9051854079045534E-2,8.9695770915774145E-2,9.0405586898265652E-2,9.119057090844937E-2,9.2061336092517654E-2,9.3030035279193624E-2,9.4110584811399667E-2,"per tkm",null,null,null,{"$f":"BU120/(BU122*BU124)","v":0.10033161459946914},{"$f":"BV120/(BV122*BV124)","v":0.10004467327999998},9.9824693832664707E-2,9.9674832942837008E-2,9.9599023562210773E-2,9.9602071310238308E-2,9.9689765738741706E-2,9.9869008577079782E-2,0.10014796138538137,0.10053621539846082,"per tkm",null,null,null,{"$f":"CI120/(CI122*CI124)","v":8.3212043798822549E-2},{"$f":"CJ120/(CJ122*CJ124)","v":8.3784823938458902E-2},8.4407215830104576E-2,8.5086054752590082E-2,8.5829165683581926E-2,8.6645507156122167E-2,8.7545336031406601E-2,8.8540396229016979E-2,8.9644134898015343E-2,9.0871950018796652E-2,"per tkm"]
[]
[null,null,"Cost of carbon abatement",null,null,null,{"$f":"-((G120-G114)-(CI120-CI114))/(G94-CI94)*1000","v":430.29635837828414},{"$f":"-((H120-H114)-(CJ120-CJ114))/(H94-CJ94)*1000","v":372.89484300807487},318.29440019326984,266.33388740644625,216.86129813844153,169.73323790924925,124.81443046321338,81.977252401155511,41.101294603639708,2.0729488952245028,"per tonne",null,null,null,null,"Cost of carbon abatement",null,null,null,null,{"$f":"-((AA120-AA114)-(CI120-CI114))/(AA94-CI94)*1000","v":125.68399923971054},{"$f":"-((AB120-AB114)-(CJ120-CJ114))/(AB94-CJ94)*1000","v":103.24406159322065},80.921508060397414,58.700582327868531,36.565732759621099,14.50159797196129,-7.5070073428373734,-29.475106357961153,-51.417573832064505,-73.349149621081125,"per tonne",null,null,null,null,"Cost of carbon abatement",null,null,{"$f":"-((AS120-AS114)-(CI120-CI114))/(AS94-CI94)*1000","v":882.26954011136274},{"$f":"-((AT120-AT114)-(CJ120-CJ114))/(AT94-CJ94)*1000","v":836.89227160239216},792.53061455970317,749.15408477037863,706.73300823348154,665.23849857008634,624.64243505112836,584.91744122604996,546.03686413568835,507.9747540932895,"per tonne",null,null,null,{"$f":"-((BG120-BG114)-(CI120-CI114))/(BG94-CI94)*1000","v":852.46313672921679},{"$f":"-((BH120-BH114)-(CJ120-CJ114))/(BH94-CJ94)*1000","v":842.65981065683434},832.7486479976501,822.72846254922104,812.59805506085479,802.3562130901197,792.00171085770455,781.53330910072475,770.94975492442643,760.2497816521909,"per tonne",null,null,null,{"$f":"-((BU120-BU114)-(CI120-CI114))/(BU94-CI94)*1000","v":1092.6056233641227},{"$f":"-((BV120-BV114)-(CJ120-CJ114))/(BV94-CJ94)*1000","v":1045.7177017970948},1000.7583098516894,957.62685534306695,916.22786855677657,876.4707381074071,838.26946042395184,801.5424021573341,766.21207484189085,732.20492117730987,"per tonne",null,null,null,"n/a"]
[]
[]
[]
[]
[null,null,"Notes:"]
[null,null,1,"Annual kms are calculated without a cap; in other words, the annual mileage for one driver may not be physically or legally possible given the specifications."]
[]
[null,null,2,"Maintenance cost per km for FCEVs and BEVs are calculated as a percentage of ICEV maintenance costs."]
[]
[null,null,3,"Insurance cost is calculated as a percentage of the total cost (i.e., capital cost plus maintenance)."]
[]
[null,null,4,"As detailed in note 21 of Dashboard A, an energy ratio is used to calculate the kgs of H2 needed to replace the equivalent litres of diesel for an ICEV. This is a simplified calculation finding the fuel efficiency of burning H2 in the ICEV in litres per MJ/km, then using the energy ratio "]
[null,null,null,"to determine the number of kgs of H2 needed per km. This tool assumes no change in energy efficiency between H2 and diesel for ICEVs, which means the fuel efficiency of H2 per km can be calculated by applying the energy ratio to the fuel efficiency of diesel per km "]
[null,null,null,"as it is assumed that the energy efficiency in MJ/km is equivalent between H2 and diesel for an ICEV."]
[]
[null,null,5,{"$f":"IF(BEV_switch=0,\"Total charge stops is determined given the total kWh required to complete the trip and the capacity of the vehicle battery, including accounting for the capcity floor and ceiling. This assumes the vehicle leaves for the day fully charged, runs to\",\"Required battery swaps are calculated assuming that the driver is still restrained by the capacity floor. The driver must stop to swap a battery each time the capacity floor is reached. However, the capacity ceiling\")","v":"Total charge stops is determined given the total kWh required to complete the trip and the capacity of the vehicle battery, including accounting for the capcity floor and ceiling. This assumes the vehicle leaves for the day fully charged, runs to"}]
[null,null,null,{"$f":"IF(BEV_switch=0,\"the capacity floor, then charges between the floor and ceiling the remainder of the trip.\",\"does not apply as the driver is assumed to receive a fully charged battery at each swap.\")","v":"the capacity floor, then charges between the floor and ceiling the remainder of the trip."}]
[]
[null,null,6,"This calculation allocates one initial battery charge to the capacity floor to overnight charging and the remainder required to complete the trip to fast charging between the floor and ceiling capacity limits."]
[]
[null,null,7,"This percent represents the percent of biodiesel used, with the remainder of the fuel blend as diesel. "]
[]
[null,null,8,"Any emissions costs for green H2 are only incurred when grid electricity is used for production. These costs are developed in the H2 cost calculator sheet."]
[]
[null,null,9,"Emissions are calculated using an average for grid generation, rather than allocating emissions by time of use. Therefore, this applies the same way per kWh for fast charging or battery swapping."]
[]
[null,null,10,"CO2 emissions calculations for biodiesel-fuelled ICEVs applies CO2 emissions reductions specified for the relevant biodiesel to the specified fossil diesel-fuelled ICEV emissions, applied to the proportion of biodiesel used in the blend."]
[null,null,null,"CO2 emissions calculations for diesel/H2 - fuelled ICEVs applies CO2 emissions reductions based on the diesel displacement percentage to diesel-fuelled ICEV emissions."]
[]
[null,null,11,"Social health costs from particulate matter (PM) per litre of fuel used is scaled down according to the specified reduction, applied to the proportion of biodiesel used in the blend (for biodiesel-fuelled ICEVs) or the amount of diesel displaced by H2 (for the H2/diesel-fuelled ICEVs)."]
[]
[null,null,12,"Fuel cost per km for H2+diesel ICEVs is calculated using the disel displacement percent populated in Dashboard A. The fuel cost per km of each fuel is displayed in the rows directly below the combined fuel cost per km."]
[]
[null,null,13,"Labour hours are calculated such that:"]
[null,null,null,"a) Load/unload time is allocated to both the beginning and end of the trip, plus any additional stops, on top of the time required to drive the specified kilometres at the specified average speed."]
[null,null,null,"b) Labour costs for BEVs also account for additional charge stops necessary (row 57) under certain battery capacity/trip length specifications."]
[null,null,null,"c) Mandatory rest breaks (every 5.5 hours) are assumed unpaid and therefore not accounted for, except for BEVs which require charge stops. Calculations assume that charging could occur during rest breaks, and therefore are subtracted from any additional charge stop time."]
[]
[null,null,14,"Road user charges are applied directly from the input on Dashboard A, unless (1) the exclusion is selected on Dashboard A and (2) the expiration year set on Dashboard B has not yet been reached."]

{"sheet":"H2 cost calculator","index":6,"n_rows":145,"n_cols":20,"rows_kept":145,"cut":false,"hidden":false,"merged":[[3,1,5,14]]}
[]
["Green H2 cost calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Estimates for the delivered costs of green H2 are calculated here, with cost build-up estimates used as the default input into the Dashboard calculations. The user can override the outputs from this calculator directly below the output estimated cost."]
[]
[]
[null,"Note that the user may select all cells in this sheet to review (such that formulas are transparent), but only white cells with green borders are editable as inputs."]
[]
[null,"Distribution"]
[]
[null,null,"Compression losses",null,null,null,0,"annual change",null,null,"Floor or ceiling value  "]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",0.125,{"$f":"IF($L11=\"\",(IF(E15*(1+($G11))<0,0,IF(E15*(1+($G11))>1,1,E15*(1+($G11))))),IF($G11>0,MIN(E15*(1+($G11)),IF($L11<E15,E15,$L11)),MAX(E15*(1+($G11)),IF($L11>E15,E15,$L11),0)))","v":0.125},{"$f":"IF($L11=\"\",(IF(F15*(1+($G11))<0,0,IF(F15*(1+($G11))>1,1,F15*(1+($G11))))),IF($G11>0,MIN(F15*(1+($G11)),IF($L11<F15,F15,$L11)),MAX(F15*(1+($G11)),IF($L11>F15,F15,$L11),0)))","v":0.125},0.125,0.125,0.125,0.125,{"$f":"IF($L11=\"\",(IF(K15*(1+($G11))<0,0,IF(K15*(1+($G11))>1,1,K15*(1+($G11))))),IF($G11>0,MIN(K15*(1+($G11)),IF($L11<K15,K15,$L11)),MAX(K15*(1+($G11)),IF($L11>K15,K15,$L11),0)))","v":0.125},0.125,0.125,null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T17=1,E15,E17)","v":0.125},{"$f":"IF($T17=1,F15,F17)","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,null,null,null,null,"User input"]
[]
[]
[null,"Green H2"]
[]
[null,null,"Electricity cost ($/MWh)",null,null,null,-4.0000000000000001E-3,"annual change",null,null,"Floor or ceiling value  "]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",73.16,{"$f":"IF($L23=\"\",(IF(E27*(1+($G23))<0,0,E27*(1+($G23)))),IF($G23>0,MIN(E27*(1+($G23)),IF($L23<E27,E27,$L23)),MAX(E27*(1+($G23)),IF($L23>E27,E27,$L23),0)))","v":72.867359999999991},{"$f":"IF($L23=\"\",(IF(F27*(1+($G23))<0,0,F27*(1+($G23)))),IF($G23>0,MIN(F27*(1+($G23)),IF($L23<F27,F27,$L23)),MAX(F27*(1+($G23)),IF($L23>F27,F27,$L23),0)))","v":72.575890559999991},{"$f":"IF($L23=\"\",(IF(G27*(1+($G23))<0,0,G27*(1+($G23)))),IF($G23>0,MIN(G27*(1+($G23)),IF($L23<G27,G27,$L23)),MAX(G27*(1+($G23)),IF($L23>G27,G27,$L23),0)))","v":72.285586997759992},{"$f":"IF($L23=\"\",(IF(H27*(1+($G23))<0,0,H27*(1+($G23)))),IF($G23>0,MIN(H27*(1+($G23)),IF($L23<H27,H27,$L23)),MAX(H27*(1+($G23)),IF($L23>H27,H27,$L23),0)))","v":71.996444649768947},{"$f":"IF($L23=\"\",(IF(I27*(1+($G23))<0,0,I27*(1+($G23)))),IF($G23>0,MIN(I27*(1+($G23)),IF($L23<I27,I27,$L23)),MAX(I27*(1+($G23)),IF($L23>I27,I27,$L23),0)))","v":71.708458871169867},{"$f":"IF($L23=\"\",(IF(J27*(1+($G23))<0,0,J27*(1+($G23)))),IF($G23>0,MIN(J27*(1+($G23)),IF($L23<J27,J27,$L23)),MAX(J27*(1+($G23)),IF($L23>J27,J27,$L23),0)))","v":71.421625035685182},{"$f":"IF($L23=\"\",(IF(K27*(1+($G23))<0,0,K27*(1+($G23)))),IF($G23>0,MIN(K27*(1+($G23)),IF($L23<K27,K27,$L23)),MAX(K27*(1+($G23)),IF($L23>K27,K27,$L23),0)))","v":71.135938535542437},{"$f":"IF($L23=\"\",(IF(L27*(1+($G23))<0,0,L27*(1+($G23)))),IF($G23>0,MIN(L27*(1+($G23)),IF($L23<L27,L27,$L23)),MAX(L27*(1+($G23)),IF($L23>L27,L27,$L23),0)))","v":70.851394781400273},{"$f":"IF($L23=\"\",(IF(M27*(1+($G23))<0,0,M27*(1+($G23)))),IF($G23>0,MIN(M27*(1+($G23)),IF($L23<M27,M27,$L23)),MAX(M27*(1+($G23)),IF($L23>M27,M27,$L23),0)))","v":70.567989202274674},null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T29=1,E27,E29)","v":73.16},72.867359999999991,72.575890559999991,72.285586997759992,71.996444649768947,71.708458871169867,71.421625035685182,71.135938535542437,70.851394781400273,70.567989202274674,null,null,null,null,"User input"]
[]
[]
[null,null,"Network costs ($/kWh)1",null,null,null,null,"annual change",null,null,"Floor or ceiling value  "]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",null,{"$f":"IF($L33=\"\",(IF(E37*(1+($G33))<0,0,E37*(1+($G33)))),IF($G33>0,MIN(E37*(1+($G33)),IF($L33<E37,E37,$L33)),MAX(E37*(1+($G33)),IF($L33>E37,E37,$L33),0)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T39=1,E37,E39)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"User input"]
[]
[]
[null,null,"Utilisation",null,null,null,0,"annual change",null,null,"Floor or ceiling value  "]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",0.85599999999999998,{"$f":"IF($L43=\"\",(IF(E47*(1+($G43))<0,0,IF(E47*(1+($G43))>1,1,E47*(1+($G43))))),IF($G43>0,MIN(E47*(1+($G43)),IF($L43<E47,E47,$L43)),MAX(E47*(1+($G43)),IF($L43>E47,E47,$L43),0)))","v":0.85599999999999998},{"$f":"IF($L43=\"\",(IF(F47*(1+($G43))<0,0,IF(F47*(1+($G43))>1,1,F47*(1+($G43))))),IF($G43>0,MIN(F47*(1+($G43)),IF($L43<F47,F47,$L43)),MAX(F47*(1+($G43)),IF($L43>F47,F47,$L43),0)))","v":0.85599999999999998},0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T49=1,E47,E49)","v":0.85599999999999998},0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,0.85599999999999998,null,null,null,null,"User input"]
[]
[]
[null,null,"Power demand (kWh/kg)",null,null,null,-5.0000000000000001E-3,"annual change",null,null,"Floor or ceiling value  "]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",52,{"$f":"IF($L53=\"\",(IF(E57*(1+($G53))<0,0,E57*(1+($G53)))),IF($G53>0,MIN(E57*(1+($G53)),IF($L53<E57,E57,$L53)),MAX(E57*(1+($G53)),IF($L53>E57,E57,$L53),0)))","v":51.74},{"$f":"IF($L53=\"\",(IF(F57*(1+($G53))<0,0,F57*(1+($G53)))),IF($G53>0,MIN(F57*(1+($G53)),IF($L53<F57,F57,$L53)),MAX(F57*(1+($G53)),IF($L53>F57,F57,$L53),0)))","v":51.481300000000005},51.223893500000003,50.967774032500003,50.712935162337502,50.459370486525813,50.207073634093184,49.956038265922722,49.706258074593109,null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T59=1,E57,E59)","v":52},51.74,51.481300000000005,51.223893500000003,50.967774032500003,50.712935162337502,50.459370486525813,50.207073634093184,49.956038265922722,49.706258074593109,null,null,null,null,"User input"]
[]
[]
[null,null,"Electrolyser cost ($/kW)",null,null,null,-0.05,"annual change",null,null,"Floor or ceiling value  "]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",1900,{"$f":"IF($L63=\"\",(IF(E67*(1+($G63))<0,0,E67*(1+($G63)))),IF($G63>0,MIN(E67*(1+($G63)),IF($L63<E67,E67,$L63)),MAX(E67*(1+($G63)),IF($L63>E67,E67,$L63),0)))","v":1805},{"$f":"IF($L63=\"\",(IF(F67*(1+($G63))<0,0,F67*(1+($G63)))),IF($G63>0,MIN(F67*(1+($G63)),IF($L63<F67,F67,$L63)),MAX(F67*(1+($G63)),IF($L63>F67,F67,$L63),0)))","v":1714.75},1629.0124999999998,1547.5618749999996,1470.1837812499996,1396.6745921874995,1326.8408625781244,1260.4988194492182,1197.4738784767574,null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T69=1,E67,E69)","v":1900},1805,1714.75,1629.0124999999998,1547.5618749999996,1470.1837812499996,1396.6745921874995,1326.8408625781244,1260.4988194492182,1197.4738784767574,null,null,null,null,"User input"]
[]
[]
[null,null,"Stack life (hours)",null,null,null,0,"annual change",null,null,"Floor or ceiling value  "]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",75000,{"$f":"IF($L73=\"\",(IF(E77*(1+($G73))<0,0,E77*(1+($G73)))),IF($G73>0,MIN(E77*(1+($G73)),IF($L73<E77,E77,$L73)),MAX(E77*(1+($G73)),IF($L73>E77,E77,$L73),0)))","v":75000},{"$f":"IF($L73=\"\",(IF(F77*(1+($G73))<0,0,F77*(1+($G73)))),IF($G73>0,MIN(F77*(1+($G73)),IF($L73<F77,F77,$L73)),MAX(F77*(1+($G73)),IF($L73>F77,F77,$L73),0)))","v":75000},75000,75000,75000,75000,75000,75000,75000,null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T79=1,E77,E79)","v":75000},75000,75000,75000,75000,75000,75000,75000,75000,75000,null,null,null,null,"User input"]
[]
[]
[null,null,"Energy cost per kWh (incl. network cost)",null,{"$f":"((E30/1000)+E40)","v":7.3160000000000003E-2},{"$f":"((F30/1000)+F40)","v":7.2867359999999992E-2},7.2575890559999995E-2,7.2285586997759999E-2,7.199644464976894E-2,7.1708458871169861E-2,7.142162503568518E-2,7.113593853554244E-2,7.0851394781400276E-2,7.0567989202274681E-2]
[]
[null,null,"Installation (% of cap)",null,0.12]
[]
[null,null,"WACC",null,0.06]
[]
[null,null,"Economic life (years)",null,25]
[]
[null,null,"Annualised CapEx (per kW)",null,{"$f":"-PMT($E$87,$E$89,((E70*(1+$E$85))))","v":166.46645635571903},158.1431335379331,150.23597686103645,142.7241780179846,135.58796911708535,128.80857066123107,122.36814212816952,116.24973502176104,110.43724827067298,104.91538585713934]
[]
[null,null,"OpEx (as % of CapEx)",null,0.05]
[]
[null,null,"CapEx+OpEx per kg",null,{"$f":"(E91*(1+$E$93))*E60/(365.25*24*E50)","v":1.2112788840355819},1.1449613651346338,1.0822747303935127,1.0230201889044679,0.96700983356194814,0.91406604517443124,0.86402092920113127,0.81671578332736927,0.77200059419019573,0.72973356165828263]
[]
[null,null,"Electrolyser stack replacement (% of installed cost)",null,0.4]
[]
[null,null,"Cost of stack replacement per kg2",null,{"$f":"IF(365.25*24*$E$89>E80,(E70*(1+$E$85)*$E$97)*E60/($E$89*365.25*24*E50),0)","v":0.23594985724368367},0.22303160255959203,0.21082062231945434,0.19927819324746421,0.18836771216716552,0.17805457992601317,0.16830609167506394,0.15909133315585419,0.15038108266557121,0.14214771838963117]
[]
[null,null,"Estimated levelised cost of H2 per kg",null,{"$f":"(E83*E60)+E95+E99","v":5.2515487412792661},{"$f":"(F83*F60)+F95+F99","v":5.1381501740942257},{"$f":"(G83*G60)+G95+G99","v":5.0293965473994948},4.9250475921101753,4.8248760677819309,4.7286670504252273,4.6362172593015618,4.5473344205675295,4.4618366657493969,4.3795519631412789]
[]
[]
[null,null,"Estimated cost of distribution3",null,null,null,-0.05,"annual change",null,null,"Floor or ceiling value  "]
[null,null,null,"(includes compression, storage, transport, service station)"]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",5,{"$f":"IF($L104=\"\",(IF(E108*(1+($G104))<0,0,E108*(1+($G104)))),IF($G104>0,MIN(E108*(1+($G104)),IF($L104<E108,E108,$L104)),MAX(E108*(1+($G104)),IF($L104>E108,E108,$L104),0)))","v":4.75},{"$f":"IF($L104=\"\",(IF(F108*(1+($G104))<0,0,F108*(1+($G104)))),IF($G104>0,MIN(F108*(1+($G104)),IF($L104<F108,F108,$L104)),MAX(F108*(1+($G104)),IF($L104>F108,F108,$L104),0)))","v":4.5125000000000002},{"$f":"IF($L104=\"\",(IF(G108*(1+($G104))<0,0,G108*(1+($G104)))),IF($G104>0,MIN(G108*(1+($G104)),IF($L104<G108,G108,$L104)),MAX(G108*(1+($G104)),IF($L104>G108,G108,$L104),0)))","v":4.2868750000000002},{"$f":"IF($L104=\"\",(IF(H108*(1+($G104))<0,0,H108*(1+($G104)))),IF($G104>0,MIN(H108*(1+($G104)),IF($L104<H108,H108,$L104)),MAX(H108*(1+($G104)),IF($L104>H108,H108,$L104),0)))","v":4.0725312499999999},{"$f":"IF($L104=\"\",(IF(I108*(1+($G104))<0,0,I108*(1+($G104)))),IF($G104>0,MIN(I108*(1+($G104)),IF($L104<I108,I108,$L104)),MAX(I108*(1+($G104)),IF($L104>I108,I108,$L104),0)))","v":3.8689046874999997},{"$f":"IF($L104=\"\",(IF(J108*(1+($G104))<0,0,J108*(1+($G104)))),IF($G104>0,MIN(J108*(1+($G104)),IF($L104<J108,J108,$L104)),MAX(J108*(1+($G104)),IF($L104>J108,J108,$L104),0)))","v":3.6754594531249998},{"$f":"IF($L104=\"\",(IF(K108*(1+($G104))<0,0,K108*(1+($G104)))),IF($G104>0,MIN(K108*(1+($G104)),IF($L104<K108,K108,$L104)),MAX(K108*(1+($G104)),IF($L104>K108,K108,$L104),0)))","v":3.4916864804687497},{"$f":"IF($L104=\"\",(IF(L108*(1+($G104))<0,0,L108*(1+($G104)))),IF($G104>0,MIN(L108*(1+($G104)),IF($L104<L108,L108,$L104)),MAX(L108*(1+($G104)),IF($L104>L108,L108,$L104),0)))","v":3.317102156445312},{"$f":"IF($L104=\"\",(IF(M108*(1+($G104))<0,0,M108*(1+($G104)))),IF($G104>0,MIN(M108*(1+($G104)),IF($L104<M108,M108,$L104)),MAX(M108*(1+($G104)),IF($L104>M108,M108,$L104),0)))","v":3.1512470486230462},null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T110=1,E108,E110)","v":5},{"$f":"IF($T110=1,F108,F110)","v":4.75},4.5125000000000002,4.2868750000000002,4.0725312499999999,3.8689046874999997,3.6754594531249998,3.4916864804687497,3.317102156445312,3.1512470486230462,null,null,null,null,"User input"]
[]
[]
[null,null,"Emissions cost per kg4",null,{"$f":"IF(E40=\"\",0,IF(E40>0,(('Dashboard B'!J70*E60)*('Dashboard B'!J43/1000)),0))","v":0},{"$f":"IF(F40=\"\",0,IF(F40>0,(('Dashboard B'!K70*F60)*('Dashboard B'!K43/1000)),0))","v":0},{"$f":"IF(G40=\"\",0,IF(G40>0,(('Dashboard B'!L70*G60)*('Dashboard B'!L43/1000)),0))","v":0},{"$f":"IF(H40=\"\",0,IF(H40>0,(('Dashboard B'!M70*H60)*('Dashboard B'!M43/1000)),0))","v":0},{"$f":"IF(I40=\"\",0,IF(I40>0,(('Dashboard B'!N70*I60)*('Dashboard B'!N43/1000)),0))","v":0},{"$f":"IF(J40=\"\",0,IF(J40>0,(('Dashboard B'!O70*J60)*('Dashboard B'!O43/1000)),0))","v":0},{"$f":"IF(K40=\"\",0,IF(K40>0,(('Dashboard B'!P70*K60)*('Dashboard B'!P43/1000)),0))","v":0},{"$f":"IF(L40=\"\",0,IF(L40>0,(('Dashboard B'!Q70*L60)*('Dashboard B'!Q43/1000)),0))","v":0},{"$f":"IF(M40=\"\",0,IF(M40>0,(('Dashboard B'!R70*M60)*('Dashboard B'!R43/1000)),0))","v":0},{"$f":"IF(N40=\"\",0,IF(N40>0,(('Dashboard B'!S70*N60)*('Dashboard B'!S43/1000)),0))","v":0}]
[]
[null,null,"Estimated delivered cost of Green H2 per kg5",null,{"$f":"E101*(1+E18)+E111","v":10.907992333939173},10.530418945856004,10.170571115824432,9.8275535411239474,9.5005168262546711,9.1886551192283807,8.8912038698392557,8.6074377036072214,8.3366684054133842,8.0782430071569848]
[]
[]
[null,null,"Delivered cost of H2 override for Dashboards"]
[null,null,null,"The dropdown below allows the user to override "]
[null,null,null,"the above cost build-up with user input and trend"]
[null,null,null,"or complete user-defined input.",null,null,null,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,"Trend",null,{"$f":"IF($L122=\"\",(IF(E124*(1+($G122))<0,0,E124*(1+($G122)))),IF($G122>0,MIN(E124*(1+($G122)),IF($L122<E124,E124,$L122)),MAX(E124*(1+($G122)),IF($L122>E124,E124,$L122),0)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,"Cost build-up"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,"Input delivered cost of H2 in Dahsboards:",{"$f":"IF($T125=1,E116,IF($T125=2,E124,E126))","v":10.907992333939173},10.530418945856004,10.170571115824432,9.8275535411239474,9.5005168262546711,9.1886551192283807,8.8912038698392557,8.6074377036072214,8.3366684054133842,8.0782430071569848]
[]
[]
[]
[null,null,"Notes:"]
[null,null,1,"The default scenario assumes captive generation is used for centralised production, therefore network costs are not incurred. A scenario modelling "]
[null,null,null,"decentralised green H2 production would likely incur network costs as it is likely to be grid-connected. Note also that when grid electricity is used, "]
[null,null,null,"emissions from grid generation are automatically applied (and, therefore, the user may want to review their input on Dashboard A for this assumption)."]
[]
[null,null,2,"Stack replacement is required in the electrolyser at the end of the stack life. If the stack life ends before the end of the electrolyser economic life "]
[null,null,null,"(given the utilisation), stack life replacement costs will be incurred."]
[]
[null,null,3,"Distribution costs include cost of compression, storage, transportation and station capital and running costs. "]
[]
[null,null,4,"Emissions from grid-connected electricity are applied when network costs are entered  (and, therefore, the user may want to review their input on Dashboard A "]
[null,null,null,"for this assumption)."]
[]
[null,null,5,"This calculation accounts for compression losses."]

{"sheet":"BEV payload calculator","index":7,"n_rows":55,"n_cols":20,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,1,5,14]]}
[]
["BEV payload calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"An estimated BEV payload is calculated here, with the calculated estimate used as the default input into the Dashboard calculations. The user can override the outputs from this calculator directly below the calculated output."]
[]
[]
[null,"Note that the user may select all cells in this sheet to review (such that formulas are transparent), but only white cells with green borders are editable as inputs."]
[]
[null,"BEV payload"]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,"Battery capacity (kWh)",null,{"$f":"'Dashboard B'!J159","v":435},{"$f":"'Dashboard B'!K159","v":446.96250000000003},{"$f":"'Dashboard B'!L159","v":459.25396875000007},{"$f":"'Dashboard B'!M159","v":471.88345289062511},{"$f":"'Dashboard B'!N159","v":484.86024784511733},{"$f":"'Dashboard B'!O159","v":498.1939046608581},{"$f":"'Dashboard B'!P159","v":511.89423703903174},{"$f":"'Dashboard B'!Q159","v":525.97132855760515},{"$f":"'Dashboard B'!R159","v":540.43554009293928},{"$f":"'Dashboard B'!S159","v":555.29751744549515}]
[]
[null,null,"Non-BEV payload (t)",null,{"$f":"payload_nonbev","v":27.5},27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5]
[]
[null,null,"Payload gain from powertrain weight reduction1 ",null,1]
[]
[]
[]
[null,null,"Battery energy density (Wh/kg)",null,null,null,0.05,"annual change",null,null,"Floor or ceiling value  "]
[]
[null,null,null,null,{"$f":"'Dashboard B'!P$8","v":2022},{"$f":"'Dashboard B'!Q$8","v":2023},{"$f":"'Dashboard B'!R$8","v":2024},{"$f":"'Dashboard B'!S$8","v":2025},{"$f":"'Dashboard B'!T$8","v":2026},{"$f":"'Dashboard B'!U$8","v":2027},{"$f":"'Dashboard B'!V$8","v":2028},{"$f":"'Dashboard B'!W$8","v":2029},{"$f":"'Dashboard B'!X$8","v":2030},{"$f":"'Dashboard B'!Y$8","v":2031}]
[]
[null,null,null,"Trend",133,{"$f":"IF($L21=\"\",(IF(E25*(1+($G21))<0,0,E25*(1+($G21)))),IF($G21>0,MIN(E25*(1+($G21)),IF($L21<E25,E25,$L21)),MAX(E25*(1+($G21)),IF($L21>E25,E25,$L21),0)))","v":139.65},{"$f":"IF($L21=\"\",(IF(F25*(1+($G21))<0,0,F25*(1+($G21)))),IF($G21>0,MIN(F25*(1+($G21)),IF($L21<F25,F25,$L21)),MAX(F25*(1+($G21)),IF($L21>F25,F25,$L21),0)))","v":146.63250000000002},153.96412500000002,161.66233125000002,169.74544781250003,178.23272020312504,187.1443562132813,196.50157402394538,206.32665272514265,null,null,null,null,"Selection forms"]
[]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,null,{"$f":"IF($T27=1,E25,E27)","v":133},139.65,146.63250000000002,153.96412500000002,161.66233125000002,169.74544781250003,178.23272020312504,187.1443562132813,196.50157402394538,206.32665272514265,null,null,null,null,"User input"]
[]
[]
[null,null,"Battery weight (t)",null,{"$f":"E13/E25","v":3.2706766917293235},{"$f":"F13/F25","v":3.2005907626208381},3.1320066748503912,3.0648922461035975,2.9992159836870922,2.9349470697509399,2.8720553468277057,2.8105113036813978,2.7502860614596534,2.6913513601426611]
[]
[null,null,"BEV payload",null,{"$f":"E15+BEV_payload_gain-E31","v":25.229323308270676},25.299409237379162,25.367993325149609,25.435107753896403,25.500784016312906,25.56505293024906,25.627944653172293,25.689488696318602,25.749713938540346,25.808648639857338]
[]
[]
[null,null,"BEV payload override for Dashboards"]
[]
[null,null,null,"The dropdown below allows the user to override "]
[null,null,null,"the above calculated payload with user input and"]
[null,null,null,"trend or complete user-defined input.",null,null,null,"annual change",null,null,"Floor or ceiling value  ",null,null,null,null,null,null,null,"Selection forms"]
[]
[null,null,null,"Trend",null,{"$f":"IF($L40=\"\",(IF(E42*(1+($G40))<0,0,E42*(1+($G40)))),IF($G40>0,MIN(E42*(1+($G40)),IF($L40<E42,E42,$L40)),MAX(E42*(1+($G40)),IF($L40>E42,E42,$L40),0)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,"Payload build-up"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1]
[null,null,null,"User input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User input"]
[]
[null,null,null,"Input BEV payload capacity for Dashboards:",{"$f":"IF($T43=1,E33,IF($T43=2,E42,E44))","v":25.229323308270676},{"$f":"IF($T43=1,F33,IF($T43=2,F42,F44))","v":25.299409237379162},25.367993325149609,25.435107753896403,25.500784016312906,25.56505293024906,25.627944653172293,25.689488696318602,25.749713938540346,25.808648639857338]
[]
[]
[]
[]
[null,null,"Notes:","No payload change is assumed for FCEVs. Although FCEVs will also have an electric motor in place of an internal combustion engine, the net payload "]
[null,null,null,"change for FCEVs will likely be small or zero due to additional powertrain components."]
[]
[null,null,1,"Default assumption here is set to calibrate the calculated payload capabilites of the BYD truck modelled. The spec sheet for this vehicle is available in Default "]
[null,null,null,"scenario references under the BEV header.  The trailer weight used to calculate payload is the same trailer used for RUC determination."]

{"sheet":"Default scenario references","index":8,"n_rows":253,"n_cols":11,"rows_kept":253,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Default Scenario References"]
[]
[null,"General inputs"]
[null,null,"General"]
[null,null,null,"Parameter","Value",null,"Note","Reference ",null,"Location"]
[null,null,null,"USD exchange rate",0.72,null,"10-year OECD average. Relevant values presented here have exchange rates applied","OECD exhange rates"]
[null,null,null,"EUR exchange rate",0.6,null,"10-year OECD average. Relevant values presented here have exchange rates applied","OECD exhange rates"]
[null,null,null,"Carbon price",40.799999999999997,{"$f":"'Dashboard A'!$Q$10","v":"per tCO2e"},"This uses the target aligned scenario ","Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Macro drivers\", cell AH9"]
[null,null,null,"Carbon price, annual change",0.1454,null,"Follows the CCC scenario to the 2030 assumption","Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Macro drivers\", cell AQ9"]
[null,null,null,"Overnight cost of electricity",50,{"$f":"'Dashboard A'!Q14","v":"per MWh"},null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AA199"]
[null,null,null,"Overnight cost of electricity, annual change",0,null,"Assumed the same change as CCC central scenario (varies within less than $1 2021-2030) and MACC","Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021","Ministry for the Environment, MACC tool, 2020","See time projection at above ref"]
[null,null,null,"Daytime cost of electricity",88,{"$f":"'Dashboard A'!Q18","v":"per MWh"},null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AA201"]
[null,null,null,"Daytime cost of electricity, annual change",0,null,"Assumed the same change as CCC central scenario (varies within less than $1 2021-2030) and MACC","Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021","Ministry for the Environment, MACC tool, 2020","See time projection at above ref"]
[null,null,null,"Emissions from grid electricity",0,"kgCO2-e/kWh","For user input",null,null,"Table 9 (p 36)"]
[null,null,null,"Emissions from grid electricity, annual change",0,null,"No change",null,null,"MR scenario spreadsheet"]
[null,null,null,"Freight operator's WACC",0.08,null,null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road transport\", cell D236"]
[null,null,null,"Duration of ownership",5,{"$f":"'Dashboard A'!$Q$26","v":"years"},null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road transport\", cell D235"]
[null,null,null,"Driver wages",25,{"$f":"'Dashboard A'!$Q$28","v":"per hour"},null,"Indeed.com, Average salary for a truck driver in New Zealand, accessed 10/03/21"]
[null,null,null,"Driver wages, annual change",0,null,"Assume no increase in real terms"]
[null,null,null,"Driver days driving/year",243,{"$f":"'Dashboard A'!$Y$10","v":"days"},"EROAD sourced data: median days driving for a 30t+ vehicle.","EROAD. See Freight task analysis tab."]
[null,null,null,"Average load factor",1,null,"For user input"]
[null,null,null,"Final year of RUC exemptions",2025,null,"Current legislation","Exemption period for heavy electric RUC vehicles"]
[]
[null,null,"Vehicle sizes"]
[null,null,null,"Parameter","Value",null,"Note","Reference ",null,"Location"]
[null,null,null,"Large HGV"]
[null,null,null,"Trip distance",630,{"$f":"'Dashboard A'!$Y$12","v":"km"},"Chosen \"reference trip\". AKL->WTG"]
[null,null,null,"Average driving speed",66,{"$f":"'Dashboard A'!Y18","v":"km/h"},"EROAD sourced data: average speed of  30t+ vehicle traveling between 600-700kms."]
[null,null,null,"Length of start/end un/load",0.43,"hour","EROAD sourced data: EROAD collects data from trucks from ignition-on to ignition-off, and we understand trucks leave the ignition running while they un/load. Therefore, loading time based on average length stop of 15+ minutes for a 30t+ vehicle traveling between 600-700kms.","EROAD. See Freight task analysis tab."]
[null,null,null,"Number of 60 min stops",1.3,{"$f":"'Dashboard A'!$Y$16","v":"stops"},"EROAD sourced data: Average length of stop for a 30t+ vehicle traveling between 600-700kms is 27 minutes, and average count of stops more than 15 minutes is 3 - assuming 2 of these stops are used to load unload, 1 remains.","EROAD. See Freight task analysis tab."]
[null,null,null,"Driver days driving/year",243,{"$f":"'Dashboard A'!$Y$10","v":"days"},"EROAD sourced data: median days driving for a 30t+ vehicle.","EROAD. See Freight task analysis tab."]
[null,null,null,"Payload for non-BEV",27.5,{"$f":"'Dashboard A'!$Y$20","v":"tonnes"},"Using 6 Axle B train + 6x4 tractor","Domett Curtain Siders specs","FUSO 6x4 HD FV2547 spec sheet","p 15"]
[null,null,null,"Road User Charges",0.59899999999999998,null,"Based on H97 license","NZTA RUC calculator","NZTA 50MAX FAQs","p 37"]
[null,null,null,"Medium HGV"]
[null,null,null,"Trip distance",450,{"$f":"'Dashboard A'!$Y$12","v":"km"},"Chosen \"reference trip\" - based on upper end of trips for this weight range from EROAD analysis"]
[null,null,null,"Average driving speed",63,{"$f":"'Dashboard A'!Y18","v":"km/h"},"EROAD sourced data: average speed of  20-30t vehicle traveling between 400-500kms."]
[null,null,null,"Length of start/end un/load",0.53333333333333333,"hour","EROAD sourced data: EROAD collects data from trucks from ignition-on to ignition-off, and we understand trucks leave the ignition running while they un/load. Therefore, loading time based on average length stop of 15+ minutes for a 20-30t vehicle traveling between 400-500kms.","EROAD. See Freight task analysis tab."]
[null,null,null,"Number of 60 min stops",1.07,{"$f":"'Dashboard A'!$Y$16","v":"stops"},"EROAD sourced data: Average length of stop for a 20-30t vehicle traveling between 400-500kms is 32 minutes, and average count of stops more than 15 minutes is 4 - assuming 2 of these stops are used to load unload, 2 remain.","EROAD. See Freight task analysis tab."]
[null,null,null,"Driver days driving/year",225,{"$f":"'Dashboard A'!$Y$10","v":"days"},"EROAD sourced data: median days driving for a 20-30t vehicle.","EROAD. See Freight task analysis tab."]
[null,null,null,"Payload for non-BEV",18,"tonnes","Note that no payload reduction is assumed for BEV for medium HGV scenario, as modelled BEV is optimized to be slightly heavier with no payload change. Incremental change in weight does not affect RUC license.","https://stpi.it.volvo.com/STPIFiles/Volvo/ModelRange/fe62tra_gbr_eng.pdf"]
[null,null,null,"Road User Charges",0.434,null,"Based on Type 6, greater than 18t","NZTA RUC calculator"]
[null,null,null,"Small HGV"]
[null,null,null,"Trip distance",250,{"$f":"'Dashboard A'!$Y$12","v":"km"},"Chosen \"reference trip\" - based on upper end of trips for this weight range from EROAD analysis"]
[null,null,null,"Average driving speed",55,{"$f":"'Dashboard A'!Y18","v":"km/h"},"EROAD sourced data: average speed of a 10-20t vehicle traveling between 200-300kms."]
[null,null,null,"Length of start/end un/load",0.53,"hour","EROAD sourced data: EROAD collects data from trucks from ignition-on to ignition-off, and we understand trucks leave the ignition running while they un/load. Therefore, loading time based on average length stop of 15+ minutes for a 10-20t vehicle traveling between 200-300kms.","EROAD. See Freight task analysis tab."]
[null,null,null,"Number of 60 min stops",1.07,{"$f":"'Dashboard A'!$Y$16","v":"stops"},"EROAD sourced data: Average length of stop for a 10-20t vehicle traveling between 200-300kms is 32 minutes, and average count of stops more than 15 minutes is 4 - assuming 2 of these stops are used to load unload, 2 remain.","EROAD. See Freight task analysis tab."]
[null,null,null,"Driver days driving/year",221,{"$f":"'Dashboard A'!$Y$10","v":"days"},"EROAD sourced data: median days driving for a 20-30t vehicle.","EROAD. See Freight task analysis tab."]
[null,null,null,"Payload for non-BEV",9.8000000000000007,"tonnes","Note that no payload reduction is assumed for BEV for small HGV scenario, as modelled BEV is optimized to be slightly heavier with no payload change.  Incremental change in weight does not affect RUC license.","https://stpi.it.volvo.com/STPIFiles/Volvo/ModelRange/fl42r816a_gbr_eng.pdf"]
[null,null,null,"Road User Charges",0.315,null,"Based on Type 2, greater than 12t","NZTA RUC calculator"]
[]
[]
[null,"Hydrogen"]
[null,null,"Fuel cell electric vehicle"]
[null,null,null,"Parameter","Value",null,"Note","Reference ",null,"Location"]
[null,null,null,"Residual value",0.41799999999999998,null,"Assumed same as ICEV","International Energy Agency, The Future of Hydrogen: Report prepared by the IEA for the G20: Assumptions, Japan, 2020",null,"p 10"]
[null,null,null,"Residual value, annual change",0,null,"No change assumed"]
[null,null,null,"Maintenance cost",0.66,"of ICEV cost",null,"International Energy Agency, The Future of Hydrogen: Report prepared by the IEA for the G20: Assumptions, Japan, 2020",null,"p 11"]
[null,null,null,"Maintenance cost, annual change",0,null,"No change assumed"]
[null,null,null,"Insurance",6.0000000000000001E-3,{"$f":"'Dashboard A'!$AJ$40","v":"of total cost"},null,"Fuel Cells Hydrogen Joint Understanding, Roland Berger, Study report - Fuel Cells Hydrogen Trucks: Heavy-Duty High Performance Green Solution, 2020"]
[null,null,null,"Insurance, annual change",0,null,"No change assumed"]
[null,null,null,"Fuel efficiency",9.4E-2,{"$f":"'Dashboard A'!$AJ$42","v":"kgs/km"},"Midpoint of range","Khzouz et. Al (2020), Life Cycle Costing Analysis: Tools and Applications for Determining H2 Production cost for Fuel Cell Vehicle Technology, Energies 13(15), 3783",null,"p 16"]
[null,null,null,"Fuel efficiency, annual change",0,null,"No change assumed"]
[null,null,null,"Large HGV"]
[null,null,null,"Vehicle capital cost",611000,null,"Difficult to find public sources. As proxy, inflating BEV assumption to diff between Nikola 2 and Tesla Semi","CleanTechnica, Head to Head: Nikola's Hydrogen Fuel Cell Trucks Vs. The Tesla Semi"]
[null,null,null,"Vehicle capital cost, annual change",-0.06,null,null,"Hydrogen Council, Path to Hydrogen Competitiveness",null,"p 38"]
[null,null,null,"Vehicle lease cost",9900]
[null,null,null,"Vehicle lease cost, annual change",-0.06,null,null,"Same as capital cost"]
[null,null,null,"Medium and small FCEV HGVs unavailable at time of publishing."]
[]
[null,null,"H2 Distribution"]
[null,null,null,"Parameter","Value",null,"Note","Reference "]
[null,null,null,"Compression losses",0.125,null,null,"International Energy Agency, The Future of Hydrogen: Report prepared by the IEA for the G20: Assumptions, Japan, 2020"]
[null,null,null,"Compression losses, annual change",0,null,"No change assumed"]
[]
[null,null,"Green H2"]
[null,null,null,"Parameter","Value",null,"Note","Reference "]
[null,null,null,"Cost of electricity",73.16,"per MWh","Midpoint of reference scenario in MBIE EDGS Wind LRMC 2021","MBIE, Electricity demand and generation scenarios (EDGS)"]
[null,null,null,"Cost of electricity, annual change",-4.0000000000000001E-3,"per MWh","Midpoint of reference scenario in MBIE EDGS Wind LRMC 2021-2030","MBIE, Electricity demand and generation scenarios (EDGS)"]
[null,null,null,"Utilisation",0.85599999999999998,"time running",null,"Fuel Cells Hydrogen Joint Understanding, Roland Berger, Study report - Fuel Cells Hydrogen Trucks: Heavy-Duty High Performance Green Solution, 2020"]
[null,null,null,"Utilisation, annual change",0,null,"No change assumed"]
[null,null,null,"Power demand (kWh/kg)",52,"kWh/kg",null,"CSIRO Energy, Cost assessment of hydrogen production from PV and electrolysis, pg.22"]
[null,null,null,"Power demand, annual change",-5.0000000000000001E-3,null,null,"CSIRO Energy, Cost assessment of hydrogen production from PV and electrolysis, pg.22"]
[null,null,null,"Electrolyser cost ($/kW)",1900,"$/kW","Assumed 2021 value (in NZD) given cost expectations.","CSIRO Energy, Cost assessment of hydrogen production from PV and electrolysis, pg.22"]
[null,null,null,"Electrolyser cost, annual change",-0.05,null,null,"CSIRO Energy, Cost assessment of hydrogen production from PV and electrolysis, pg.22"]
[null,null,null,"Stack life (hours)",75000,"hours","Midpoint of range","International Energy Agency, The Future of Hydrogen: Report prepared by the IEA for the G20: Assumptions, Japan, 2020"]
[null,null,null,"Stack life, annual change",0,null,"No change assumed"]
[null,null,null,"Installation (% of cap)",0.12,"of capex",null,"CSIRO Energy, Cost assessment of hydrogen production from PV and electrolysis",null,"p22"]
[null,null,null,"WACC",0.06,null,null,"Transport and Environment, Comparison of hydrogen and battery electric trucks: Methodology and underlying assumptions, 2020"]
[null,null,null,"Economic life (years)",25,"years",null,"CSIRO Energy, Cost assessment of hydrogen production from PV and electrolysis",null,"p23"]
[null,null,null,"OpEx (as % of CapEx)",0.05,"of capex",null,"Ministry for the Environment, MACC tool, 2020"]
[null,null,null,"Electrolyser stack replacement (% of installed cost)",0.4,"of installed cost ",null,"CSIRO Energy, Cost assessment of hydrogen production from PV and electrolysis",null,"p16"]
[null,null,null,"Estimated cost of distribution",5,"per kg","2015 US centralised costs (converted to NZD), unlikely stated 2020 targets would apply in NZ.","US EERE, DOE Technical Targets for Hydrogen Delivery"]
[null,null,null,"Estimated cost of distribution, annual change",-0.05,null,null,"US EERE, DOE Technical Targets for Hydrogen Delivery"]
[null,null,null,null,0,null,null,null,null,null,"hide this row"]
[null,null,null,null,0]
[]
[]
[null,"Battery electric"]
[null,null,"Battery electric vehicle"]
[null,null,null,"Parameter","Value",null,"Note","Reference ",null,"Location"]
[null,null,null,"Residual value",0.41799999999999998,null,"Assumed same as ICEV","International Energy Agency, The Future of Hydrogen: Report prepared by the IEA for the G20: Assumptions, Japan, 2020",null,"p 10"]
[null,null,null,"Residual value, annual change",0,null,"No change assumed"]
[null,null,null,"Maintenance cost",0.66,"of ICEV cost",null,"International Energy Agency, The Future of Hydrogen: Report prepared by the IEA for the G20: Assumptions, Japan, 2020",null,"p 11"]
[null,null,null,"Maintenance cost, annual change",0,null,"No change assumed"]
[null,null,null,"Insurance ",6.0000000000000001E-3,{"$f":"'Dashboard A'!$Q$54","v":"of total cost"},null,"Fuel Cells Hydrogen Joint Understanding, Roland Berger, Study report - Fuel Cells Hydrogen Trucks: Heavy-Duty High Performance Green Solution, 2020"]
[null,null,null,"Insurance, annual change",0,null,"No change assumed"]
[null,null,null,"Large HGV"]
[null,null,null,"Battery capacity",435,{"$f":"'Dashboard A'!$Q$38","v":"kWh"},null,"BYD Class 8 BEV spec sheet"]
[null,null,null,"Battery capacity, annual change",2.75E-2,null,"Increase to size of eCascadia Freightliner.","International Council on Clean Transportation, Estimating the Infrastructure Needs and Costs for the Launch of Zero-Emission Trucks, 2019",null,"p 29"]
[null,null,null,"In-use capacity floor",0.2,null,"Mid-point is chosen; it is likely commercial users will prefer to expand the capacity rather than spare lifetime","Battery University, BU-1003: Electric Vehicle",null,"Figure 5"]
[null,null,null,"In-use capacity floor, annual change",0,null,"No change assumed"]
[null,null,null,"Day-charge capacity ceiling",0.9,null,"Mid-point is chosen; it is likely commercial users will prefer to expand the capacity rather than spare lifetime","Battery University, BU-1003: Electric Vehicle",null,"Figure 5"]
[null,null,null,"Day-charge capacity ceiling, annual change",0,null,"No change assumed"]
[null,null,null,"Payload capacity, annual change",0]
[null,null,null,"Vehicle capital cost",409000,null,"Assuming that the difference in total ICEV truck+trailer cost from MACC tool+industry data (see note in ICEV capital cost), assumes MACC value+trailer assumption (334k+75k)","Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AA111"]
[null,null,null,"Vehicle capital cost, annual change",-3.2000000000000001E-2,null,"Alignment between MACC tool and Hydrogen Council paper","Hydrogen Council, Path to Hydrogen Competitiveness (Exhibit 20)","Ministry for the Environment, MACC tool, 2020","Sheet \"Trans2\", cell AJ111"]
[null,null,null,"Vehicle lease cost",6850]
[null,null,null,"Vehicle lease cost, annual change",-3.2000000000000001E-2,null,null,"Same as capital cost"]
[null,null,null,"Fuel efficiency",1.75,{"$f":"'Dashboard A'!$Q$56","v":"kWh/km"},"Calculated assuming 20% capacity floor, fully laden","BYD Class 8 BEV spec sheet"]
[null,null,null,"Fuel efficiency, annual change",-2.0999999999999999E-3,null,null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road Transport, cell P181"]
[null,null,null,"Medium HGV"]
[null,null,null,"Battery capacity",265,{"$f":"'Dashboard A'!$Q$38","v":"kWh"},"Based on Volvo FE with 4 batteries","https://www.volvotrucks.com/en-en/trucks/trucks/volvo-fe/volvo-fe-electric.html"]
[null,null,null,"Battery capacity, annual change",0,null,"No speculation input as payload is unaffected",null,null,"p 29"]
[null,null,null,"In-use capacity floor",0.2,null,"Mid-point is chosen; it is likely commercial users will prefer to expand the capacity rather than spare lifetime","Battery University, BU-1003: Electric Vehicle",null,"Figure 5"]
[null,null,null,"In-use capacity floor, annual change",0,null,"No change assumed"]
[null,null,null,"Day-charge capacity ceiling",0.9,null,"Mid-point is chosen; it is likely commercial users will prefer to expand the capacity rather than spare lifetime","Battery University, BU-1003: Electric Vehicle",null,"Figure 5"]
[null,null,null,"Day-charge capacity ceiling, annual change",0,null,"No change assumed"]
[null,null,null,"Payload capacity, annual change",0]
[null,null,null,"Vehicle capital cost",342000,null,"Assumption generated by scaling difference between large diesel and large BEV based on example medium ICEV value."]
[null,null,null,"Vehicle capital cost, annual change",-3.2000000000000001E-2,null,"Alignment between MACC tool and Hydrogen Council paper","Hydrogen Council, Path to Hydrogen Competitiveness (Exhibit 20)","Ministry for the Environment, MACC tool, 2020","Sheet \"Trans2\", cell AJ111"]
[null,null,null,"Vehicle lease cost",5500]
[null,null,null,"Vehicle lease cost, annual change",-3.2000000000000001E-2,null,null,"Same as capital cost"]
[null,null,null,"Fuel efficiency",{"$f":"265/200","v":1.325},{"$f":"'Dashboard A'!$Q$56","v":"kWh/km"},"Based on Volvo FE maximum battery capacity and stated range","https://www.volvotrucks.com/en-en/trucks/trucks/volvo-fe/volvo-fe-electric.html"]
[null,null,null,"Fuel efficiency, annual change",-3.5000000000000001E-3,null,null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road Transport, cell P179"]
[null,null,null,"Small HGV"]
[null,null,null,"Battery capacity",265,{"$f":"'Dashboard A'!$Q$38","v":"kWh"},"Based on Volvo FL with 4 batteries","https://www.volvotrucks.com/en-en/trucks/trucks/volvo-fl/volvo-fl-electric.html"]
[null,null,null,"Battery capacity, annual change",0,null,"No speculation input as payload is unaffected",null,null,"p 29"]
[null,null,null,"In-use capacity floor",0.2,null,"Mid-point is chosen; it is likely commercial users will prefer to expand the capacity rather than spare lifetime","Battery University, BU-1003: Electric Vehicle",null,"Figure 5"]
[null,null,null,"In-use capacity floor, annual change",0,null,"No change assumed"]
[null,null,null,"Day-charge capacity ceiling",0.9,null,"Mid-point is chosen; it is likely commercial users will prefer to expand the capacity rather than spare lifetime","Battery University, BU-1003: Electric Vehicle",null,"Figure 5"]
[null,null,null,"Day-charge capacity ceiling, annual change",0,null,"No change assumed"]
[null,null,null,"Payload capacity, annual change",0]
[null,null,null,"Vehicle capital cost",209400,null,"Assumption generated by scaling difference between large diesel and large BEV based on example small ICEV value."]
[null,null,null,"Vehicle capital cost, annual change",-3.2000000000000001E-2,null,"Alignment between MACC tool and Hydrogen Council paper","Hydrogen Council, Path to Hydrogen Competitiveness (Exhibit 20)","Ministry for the Environment, MACC tool, 2020","Sheet \"Trans2\", cell AJ111"]
[null,null,null,"Vehicle lease cost",2350]
[null,null,null,"Vehicle lease cost, annual change",-3.2000000000000001E-2,null,null,"Same as capital cost"]
[null,null,null,"Fuel efficiency",{"$f":"395/300","v":1.3166666666666667},{"$f":"'Dashboard A'!$Q$56","v":"kWh/km"},"Based on Volvo FL maximum battery capacity and stated range","https://www.volvotrucks.com/en-en/trucks/trucks/volvo-fl/volvo-fl-electric.html"]
[null,null,null,"Fuel efficiency, annual change",-3.5000000000000001E-3,null,"Assumed same as medium BEV","Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road Transport, cell P179"]
[]
[null,null,"Direct charging"]
[null,null,null,"Parameter","Value",null,"Note","Reference "]
[null,null,null,"Overnight charger"]
[null,null,null,"Infrastructure cost",0.04,"$ per kWh",null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AA220"]
[null,null,null,"Infrastructure cost, annual change",-0.01,null,null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AJ220"]
[null,null,null,"Network cost",3.7999999999999999E-2,"$ per kWh",null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AA213"]
[null,null,null,"Network cost, annual change",-1.7000000000000001E-2,null,null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AJ213"]
[null,null,null,"Midday fast charger (no default scenario developed for battery swapping)"]
[null,null,null,"Charger wattage (kW)",300,"kW",null,"ChargeNet Hyperchargers"]
[null,null,null,"Charger wattage, annual change",0,null,"No change assumed"]
[null,null,null,"Infrastructure cost",0.3,"$ per kWh","Chargenet hyperchargers will be roughly $0.60/kWh, so infrastructure cost has been scaled up to meet this.","ChargeNet Hyperchargers"]
[null,null,null,"Infrastructure cost, annual change",0,null,"No change assumed","Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AJ225"]
[null,null,null,"Network cost",0.188,"$ per kWh","Away-from base network cost assumption from MACC tool","Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AA215 & AA237"]
[null,null,null,"Network cost, annual change",0,null,"No change assumed","Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AJ215 & AJ237"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[null,null,"BEV payload calculator"]
[null,null,null,"Parameter","Value",null,"Note","Reference ",null,"Location"]
[null,null,null,"Payload gain from powertrain weight reduction",1,"t","Payload gain is set such that the payload is calibrated to match the BYD payload capabilites."]
[null,null,null,"Battery energy density",133,"Wh/kg","BYD stated specific energy of their batteries","BYD slideshow on vehicles",null,"p 27"]
[null,null,null,"Battery energy density, annual change",0.05,null,"Tesla capable of 230 Wh/kg, so took conservative assumption towards this value","National Academies Press - Battery Technology for Medium- and Heavy-Duty Hybrid and Electric Vehicles",null,"Table 8-7"]
[]
[]
[null,"Internal combustion"]
[null,null,"Internal combustion engine vehicle"]
[null,null,null,"Parameter","Value",null,"Note","Reference "]
[null,null,null,"Residual value",0.41799999999999998,null,null,"International Energy Agency, The Future of Hydrogen: Report prepared by the IEA for the G20: Assumptions, Japan, 2020"]
[null,null,null,"Residual value, annual change",0,null,"Decrease in residual value due to obsoletion seems unlikely in period."]
[null,null,null,"Insurance",6.0000000000000001E-3,"of total cost",null,"Fuel Cells Hydrogen Joint Understanding, Roland Berger, Study report - Fuel Cells Hydrogen Trucks: Heavy-Duty High Performance Green Solution, 2020"]
[null,null,null,"Insurance, annual change",0,null,"No change assumed"]
[null,null,null,"Estimated health costs",0.25,"$/l","Used MACC tool methodology with alternate motor vehicle emissions social cost from HAPINZ model","Ministry for the Environment, MACC tool, 2020","HAPINZ updated model"]
[null,null,null,"Estimated health costs, annual change",0,null,"No change assumed, will scale with change in vehicle use mix."]
[null,null,null,"Large HGV"]
[null,null,null,"Vehicle capital cost",250000,null,"Between average and high-end from industry data, converted to NZD. MACC tool assumption of 175k looks like tractor only, so difference with trailer is roughly 75k.","TBS - How much does a semi truck cost","Fleet owner - Big rigs, big costs","Sheet \"Trans2\", cell AA101"]
[null,null,null,"Vehicle capital cost, annual change",0,null,null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AJ101"]
[null,null,null,"Vehicle lease cost",4900]
[null,null,null,"Vehicle lease cost, annual change",0,null,null,"Same as capital cost "]
[null,null,null,"Fuel efficiency",0.55500000000000005,"l/km",null,"Ministry for the Environment, MACC tool, 2020"]
[null,null,null,"Fuel efficiency, annual change",0,null,"No change assumed"]
[null,null,null,"Maintenance cost",9.1999999999999998E-2,"$ per km",null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road Transport\", cell G205"]
[null,null,null,"Maintenance cost, annual change",-1.2999999999999999E-3,null,null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road Transport\", cell P205"]
[null,null,null,"Medium HGV"]
[null,null,null,"Vehicle capital cost",209000,null,"Estimate based on example heavily used truck, converted to NZD. Assuming example value is 58% depreciated (end of first life), default value is inflated from this.","https://www.commercialtrucktrader.com/listing/2016-Freightliner-M211264S-5017553668"]
[null,null,null,"Vehicle capital cost, annual change",0,null,null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AJ101"]
[null,null,null,"Vehicle lease cost",3700]
[null,null,null,"Vehicle lease cost, annual change",0,null,"Same as capital cost"]
[null,null,null,"Fuel efficiency",0.51,"l/km",null,"https://www.knowledgehub.transport.govt.nz/assets/TKH-Uploads/TKC-2019/Real-world-fuel-economy-of-heavy-trucks.pdf",null,"p8"]
[null,null,null,"Fuel efficiency, annual change",0,null,"No change assumed"]
[null,null,null,"Maintenance cost",6.3E-2,"$ per km",null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road Transport\", cell G201"]
[null,null,null,"Maintenance cost, annual change",-1.2999999999999999E-3,null,null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road Transport\", cell P201"]
[null,null,null,"Small HGV"]
[null,null,null,"Vehicle capital cost",128000,null,"Estimate based on example lightly used truck, converted to NZD. Assuming example value is 25% depreciated from new, default value is inflated from this.","https://www.bastrucks.com/vehicles/used/truck-closed-volvo--2020-4x2-euro_6-70130168","https://www.finder.com/commercial-vehicle-depreciation"]
[null,null,null,"Vehicle capital cost, annual change",0,null,null,"Ministry for the Environment, MACC tool, 2020",null,"Sheet \"Trans2\", cell AJ101"]
[null,null,null,"Vehicle lease cost",2100]
[null,null,null,"Vehicle lease cost, annual change",0,null,"Same as capital cost"]
[null,null,null,"Fuel efficiency",0.37,"l/km",null,"https://www.knowledgehub.transport.govt.nz/assets/TKH-Uploads/TKC-2019/Real-world-fuel-economy-of-heavy-trucks.pdf",null,"p8"]
[null,null,null,"Fuel efficiency, annual change",0,null,"No change assumed"]
[null,null,null,"Maintenance cost",4.2999999999999997E-2,"$ per km","Scaled down assumption based on medium and heavy assumptions in CCC analysis","Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021"]
[null,null,null,"Maintenance cost, annual change",-1.2999999999999999E-3,null,"Same as medium and heavy assumptions","Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021"]
[]
[null,null,"Diesel"]
[null,null,null,"Parameter","Value",null,null,"Reference "]
[null,null,null,"Delivered cost of fuel",1.1499999999999999,"$/l","Average pump price minus estimated ETS (ETS portion calculated from default carbon price)","NZ PriceWatch"]
[null,null,null,"Delivered cost of fuel, annual change",1.0999999999999999E-2,null,null,"Climate Change Commission, Technical assumptions In ENZ energy and transport, 2021",null,"Sheet \"Road Transport\", cell P220"]
[null,null,null,"Emissions per km",1.492,"kgCO2e","Assuming >30t vehicle manufactured post-2015","Ministry for the Envrionment, Measuring Emissions: A Guide for Organisations, 2020",null,"Table 49 (p 73)"]
[null,null,null,"Emissions per km, annual change",0,null,"No change assumed"]
[]
[null,null,"Diesel + H2 + ICEV"]
[null,null,null,"Parameter","Value",null,null,"Reference "]
[null,null,null,"Retrofit cost ",108000,null,"No source, for user input","No source, for user input"]
[null,null,null,"Retrofit cost, annual change ",0]
[null,null,null,"Amount of dielsel displacement ",0.3,"kgCO2e","No source, for user input","No source, for user input"]
[null,null,null,"Amount of dielsel displacement, annual change",0]
[null,null,null,"Diesel energy density",42.93,"MJ/kg","Low heating value","MBIE, Data tables for oil, 2021"]
[null,null,null,"Diesel weight density",0.84,"kg/L",null,"MBIE, Data tables for oil, 2021"]
[null,null,null,"Hydrogen energy density",120.21,"MJ/kg","Low heating value","Hydrogen Analysis Resource Center: Lower and Higher Heating Values of Hydrogen and Fuels"]
[null,null,null,"H2 conversion factor",0.30033432966904372,"kgs H2 per l diesel","Calculated using the diesel and hydrogen energy density and the diesel weight density"]
[]
[null,null,"Conventional biodiesel"]
[null,null,null,"Parameter","Value",null,null,"Reference "]
[null,null,null,"Delivered cost of fuel",2.25,"$/l","Estimate using midpoint of 2020 FAME production cost + retail/distribution cost backed out using AA diesel pump $ less refined $ ($0.54), less ETS (calculated from default carbon price)","Sapere, Biofuel Insights, 2021","AA - How petrol prices are calculated","Sapere Fig 18, AA final chart"]
[null,null,null,"Delivered cost of fuel, annual change",0,null,"No change assumed, using projection of FAME cost from Sapere report","Sapere, Biofuel Insights, 2021",null,"Figure 18"]
[null,null,null,"Biodiesel blend",0.2,null,"This is generally agreed max blend before retrofitting would be needed, at time of publication","Green fuels NZ"]
[null,null,null,"Biodiesel blend, annual change",0,null,"No change assumed"]
[null,null,null,"Retrofit cost",0,null,"For user input"]
[null,null,null,"Retrofit cost, annual change",0,null,"For user input"]
[null,null,null,"PM emissions reduction",0,null,"For user input"]
[null,null,null,"PM emissions reduction, annual change",0,null,"For user input"]
[null,null,null,"Emissions reduction",0.48,null,"Most conservative reduction in emissions for FAME feedstocks","Sapere, Biofuel Insights, 2021",null,"Appendix G"]
[null,null,null,"Emissions reduction, annual change",0,null,"No change assumed"]
[]
[null,null,"Drop-in biodiesel"]
[null,null,null,"Parameter","Value",null,null,"Reference "]
[null,null,null,"Delivered cost of fuel",3,"$/l","Estimate using midpoint of 2020 FT diesel production cost + retail/distribution cost backed out using AA diesel pump $ less refined $ ($0.54), less ETS (calculated from default carbon price)","Sapere, Biofuel Insights, 2021","AA - How petrol prices are calculated","Sapere Fig 18, AA final chart"]
[null,null,null,"Delivered cost of fuel, annual change",-2.75E-2,null,"Using projection of FT diesel cost from Sapere report","Sapere, Biofuel Insights, 2021",null,"Figure 18"]
[null,null,null,"Biodiesel blend",1,null,"Available input to model low supply of drop-in biofuel"]
[null,null,null,"Biodiesel blend, annual change",0,null,"No change assumed"]
[null,null,null,"PM emissions reduction",0,null,"For user input"]
[null,null,null,"PM emissions reduction, annual change",0,null,"For user input"]
[null,null,null,"Emissions reduction",0.78,null,"Most conservative reduction in emissions for FT diesel feedstocks","Sapere, Biofuel Insights, 2021",null,"Appendix G"]
[null,null,null,"Emissions reduction, annual change",0,null,"No change assumed"]

{"sheet":"Saved scenarios","index":9,"n_rows":193,"n_cols":33,"rows_kept":193,"cut":false,"hidden":false,"merged":[[1,1,1,4],[13,3,13,4],[14,3,14,4],[3,9,3,12],[1,6,1,17],[16,3,16,4],[2,1,3,4],[6,1,7,4],[4,1,5,4],[8,1,9,4],[10,1,10,4]]}
[]
[null,"Saving scenarios",null,null,null,null,"Options"]
[null,"Use the options to save scenarios for later or to compare scenarios, load scenarios and clear saved scenarios. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Name or description of scenario (limit 50 characters)"]
[null,"To save the current scenario inputs in Dashboard A, write a description in the description box and click 'Save current scenario'."]
[null,null,null,null,null,null,null,null,null,null,"Scenario number to load"]
[null,"To load a scenario, enter the scenario number into the input box and click 'Load scenario'."]
[null,null,null,null,null,null,null,null,null,null,"Scenario number to clear"]
[null,"To clear one specific saved scenario, enter the scenario number into the input box and click 'Clear scenario'."]
[null,null,null,null,null,null,null,null,null,"Caution - will clear all scenarios saved"]
[null,"To clear all saved scenarios, click 'Clear all scenarios'."]
[]
[null,null,null,null,null,null,"SAVED SCENARIOS"]
[null,null,null,"Scenario number ",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,null,"Loaded scenario"]
[null,null,null,"Description "]
[]
[null,"Variable/Result",null,"Current value",null,null,"Scenario value"]
[]
[null,"Results (tco $ per km)"]
[null,"BEV ",null,{"$f":"'Dashboard A'!X56","v":2.4149781313332683},"TCO $ per km"]
[null,"GH2 FCEV",null,{"$f":"'Dashboard A'!AI56","v":2.8694597711680201},"TCO $ per km"]
[null,"Conventional biofuel",null,{"$f":"'Dashboard A'!AI90","v":2.4045873388676196},"TCO $ per km"]
[null,"Drop-in biofuel",null,{"$f":"'Dashboard A'!AQ90","v":3.2675997964676196},"TCO $ per km"]
[null,"ICEV ",null,{"$f":"'Dashboard A'!P90","v":2.2883312044676201},"TCO $ per km"]
[null,"Results (tco $ per tkm)"]
[null,"BEV ",null,{"$f":"'Dashboard A'!X58","v":9.5721082243279604E-2},"TCO $t per km"]
[null,"GH2 FCEV",null,{"$f":"'Dashboard A'!AI58","v":0.10434399167883709},"TCO $t per km"]
[null,"Conventional biofuel",null,{"$f":"'Dashboard A'!AI92","v":8.7439539595186161E-2},"TCO $t per km"]
[null,"Drop-in biofuel",null,{"$f":"'Dashboard A'!AQ92","v":0.1188218107806407},"TCO $t per km"]
[null,"ICEV ",null,{"$f":"'Dashboard A'!P92","v":8.3212043798822549E-2},"TCO $t per km"]
[null,"Cost per tonne of carbon abated"]
[null,"BEV ",null,{"$f":"'Dashboard A'!AQ12","v":125.68399923971054},"per tonne"]
[null,"GH2 FCEV",null,{"$f":"'Dashboard A'!AQ10","v":430.29635837828414},"per tonne"]
[null,"Diesel + H2",null,{"$f":"'Dashboard A'!AQ18","v":1092.6056233641227},"per tonne"]
[null,"Conventional biofuel",null,{"$f":"'Dashboard A'!AQ16","v":852.46313672921679},"per tonne"]
[null,"Drop-in biofuel",null,{"$f":"'Dashboard A'!AQ14","v":882.26954011136274},"per tonne"]
[]
[null,"General inputs"]
[null,"Carbon price",null,{"$f":"carbon_price","v":40.799999999999997},"per tCO2e"]
[null,"Overnight cost of electricity",null,{"$f":"overnight_cost_of_electricity","v":50},"per MWh"]
[null,"Daytime cost of electricity",null,{"$f":"daytime_cost_of_electricity","v":88},"per MWh"]
[null,"Grid electricity CO2-e emissions",null,{"$f":"emissions_grid_electricity","v":0},"kgCO2e per kWh"]
[null,"Freight operator's WACC",null,{"$f":"freight_operator_wacc","v":0.08}]
[null,"Duration of ownership",null,{"$f":"duration_of_ownership","v":5},"years"]
[null,"Vehicle leasing ",null,{"$f":"IF(lease_switch=1,TRUE,FALSE)","v":false}]
[null,"Maintenance included in lease",null,{"$f":"IF(maintenance_switch=TRUE,TRUE,FALSE)","v":true}]
[null,"Driver wages",null,{"$f":"driver_wages","v":25},"per hour"]
[null,"Driver days driving/year",null,{"$f":"driver_days","v":243},"days"]
[null,"Daily trip distance",null,{"$f":"trip_distance","v":630},"km"]
[null,"Length of start/end un/load",null,{"$f":"length_of_load","v":0.43},"hour"]
[null,"Number of 60 min stops",null,{"$f":"number_stops","v":1.3},"stop"]
[null,"Average driving speed",null,{"$f":"average_speed","v":66},"km per hour"]
[null,"Payload for non-BEV",null,{"$f":"payload_nonbev","v":27.5},"tonnes"]
[null,"Average loading factor",null,{"$f":"average_load_factor","v":1}]
[null,"Road User Charge per km",null,{"$f":"RUC_perkm","v":0.59899999999999998},"per km"]
[]
[null,"Battery electric vehicle"]
[null,"Capacity",null,{"$f":"BEV_battery_capacity","v":435},"kWh"]
[null,"In-use capacity floor",null,{"$f":"BEV_capacity_floor","v":0.2}]
[null,"Day-charge capacity ceiling",null,{"$f":"BEV_day_charge_ceiling","v":0.9}]
[null,"Payload capacity",null,{"$f":"'Dashboard A'!P44","v":25.229323308270676},"tonnes"]
[null,"Vehicle capital cost",null,{"$f":"BEV_vehicle_capital","v":409000}]
[null,"Vehicle lease cost",null,{"$f":"BEV_lease_cost","v":6850}]
[null,"Residual value",null,{"$f":"BEV_residual_value","v":0.41799999999999998}]
[null,"Maintenance cost",null,{"$f":"BEV_maintenance_cost","v":0.66},"of ICEV"]
[null,"Insurance ",null,{"$f":"BEV_insurance","v":6.0000000000000001E-3},"of total cost"]
[null,"Fuel efficiency",null,{"$f":"BEV_fuel_efficiency","v":1.75},"kWh per km"]
[null,"Additional required stops",null,{"$f":"IF(BEV_switch=0,'Dashboard A'!P58, \"\")","v":2.2149999999999999},"hours"]
[null,"Additional required battery swaps",null,{"$f":"IF(BEV_switch=0,\"\",'Dashboard A'!P58)","v":""},"swaps"]
[]
[null,"Direct charging"]
[null,"Overnight charging"]
[null,"Infrastructure cost",null,{"$f":"ON_charger_infrastructure","v":0.04},"per kWh"]
[null,"Network cost",null,{"$f":"ON_charger_network_cost","v":3.7999999999999999E-2},"per kWh"]
[null,"Midday fast charge"]
[null,"Charger wattage",null,{"$f":"IF(BEV_switch=0,MD_charger_wattage,\"\")","v":300},"kW"]
[null,"Infrastructure cost",null,{"$f":"IF(BEV_switch=0,MD_charger_infrastructure,\"\")","v":0.3},"per kWh"]
[null,"Network cost",null,{"$f":"IF(BEV_switch = 0,  MD_charger_network_cost,\"\")","v":0.188},"per kWh"]
[null,"Battery swapping"]
[null,"Battery swapping used",null,{"$f":"IF(BEV_switch = 0, FALSE, TRUE)","v":false}]
[null,"Swap cost",null,{"$f":"IF(BEV_switch = 0, \"\", swap_cost)","v":""},"per swap"]
[null,"Infrastructure cost",null,{"$f":"IF(BEV_switch = 0, \"\", BS_infrastructure)","v":""},"per kWh"]
[null,"Network cost",null,{"$f":"IF(BEV_switch=0,\"\",BS_network_cost)","v":""},"per kWh"]
[null,"Delivered fuel cost per km",null,{"$f":"'Dashboard A'!X50","v":0.76053333333333328},"per km"]
[null,"Labour hours",null,{"$f":"'Dashboard A'!X52","v":12.920454545454543},"hours per trip"]
[null,"CO2-e emissions cost per km",null,{"$f":"'Dashboard A'!X54","v":0},"per km"]
[]
[null,"Fuel cell electric vehicle"]
[null,"Vehicle capital cost",null,{"$f":"FCEV_vehicle_capital","v":611000}]
[null,"Vehicle lease cost",null,{"$f":"FCEV_lease_cost","v":9900}]
[null,"Residual value",null,{"$f":"FCEV_residual_value","v":0.41799999999999998}]
[null,"Maintenance cost",null,{"$f":"FCEV_maintenance_cost","v":0.66},"of ICEV"]
[null,"Insurance",null,{"$f":"FCEV_insurance","v":6.0000000000000001E-3},"of total cost"]
[null,"Fuel efficiency",null,{"$f":"FCEV_fuel_efficiency","v":9.4E-2},"kgs per km"]
[]
[null,"Green H2 + FCEV"]
[null,"Delivered cost of fuel",null,{"$f":"'Dashboard A'!AI48","v":10.907992333939173},"per kg"]
[null,"Delivered fuel cost per km",null,{"$f":"'Dashboard A'!AI50","v":1.0253512793902824},"per km"]
[null,"Labour hours",null,{"$f":"'Dashboard A'!AI52","v":11.705454545454545},"hours per trip"]
[null,"CO2-e emissions cost per km",null,{"$f":"'Dashboard A'!AI54","v":0},"per km"]
[]
[null,"Internal combustion engine vehicle"]
[null,"Vehicle capital cost",null,{"$f":"ICEV_vehicle_capital","v":250000}]
[null,"Vehicle lease cost",null,{"$f":"ICEV_lease_cost","v":4900}]
[null,"Residual value",null,{"$f":"ICEV_residual_value","v":0.41799999999999998}]
[null,"Maintenance cost",null,{"$f":"ICEV_maintenance_cost","v":9.1999999999999998E-2},"$ per km"]
[null,"Insurance",null,{"$f":"ICEV_insurance","v":6.0000000000000001E-3},"of total cost"]
[null,"Fuel efficiency",null,{"$f":"ICEV_fuel_efficiency","v":0.55500000000000005},"liters per km"]
[]
[null,"Diesel + ICEV"]
[null,"Delivered cost of fuel",null,{"$f":"diesel_cost","v":1.1499999999999999},"per litre"]
[null,"CO2-e emissions per km",null,{"$f":"diesel_emissions","v":1.492},"kgCO2e"]
[null,"PM emissions social cost",null,{"$f":"ICEV_health_costs","v":0.25},"per litre"]
[null,"Delivered fuel cost per km",null,{"$f":"'Dashboard A'!P82","v":0.63824999999999998}]
[null,"Labour hours",null,{"$f":"'Dashboard A'!P84","v":11.705454545454545},"hours per trip"]
[null,"CO2-e emissions cost per km",null,{"$f":"'Dashboard A'!P86","v":6.0873599999999993E-2}]
[null,"PM emissions social cost per km",null,{"$f":"'Dashboard A'!P88","v":0.13875000000000001}]
[]
[null,"Diesel + H2 + ICEV"]
[null,"Retrofit cost ",null,{"$f":"DH2_retrofit","v":108000}]
[null,"Amount of diesel displacement",null,{"$f":"DH2_diesel_displacement","v":0.3},"kgCO2e"]
[null,"H2 conversion factor",null,{"$f":"DH2_h2_conversion_factor","v":0.300334329669044},"kg to l"]
[]
[null,"Conventional biodiesel + ICEV"]
[null,"Delivered cost of fuel",null,{"$f":"CB_cost","v":2.25},"per litre"]
[null,"Biodiesel blend",null,{"$f":"CB_blend","v":0.2}]
[null,"Retrofit cost",null,{"$f":"CB_retrofit","v":0}]
[null,"CO2-e emissions reduction",null,{"$f":"CB_emissions_reduction","v":0.48}]
[null,"PM emissions reduction",null,{"$f":"CB_pm_reduction","v":0}]
[null,"Delivered fuel cost per km",null,{"$f":"'Dashboard A'!AI82","v":0.76034999999999997},"per km"]
[null,"Labour hours",null,{"$f":"'Dashboard A'!AI84","v":11.705454545454545},"hours per trip"]
[null,"CO2-e emissions cost per km",null,{"$f":"'Dashboard A'!AI86","v":5.5029734399999995E-2}]
[null,"PM emissions social cost per km",null,{"$f":"'Dashboard A'!AI88","v":0.13875000000000001}]
[]
[null,"Drop-in biodiesel + ICEV"]
[null,"Delivered cost of fuel",null,{"$f":"AB_cost","v":3},"per litre"]
[null,"Biodiesel blend",null,{"$f":"AB_blend","v":1}]
[null,"CO2-e emissions reduction",null,{"$f":"AB_emissions_reduction","v":0.78}]
[null,"PM emissions reduction",null,{"$f":"AB_pm_reduction","v":0}]
[null,"Delivered fuel cost per km",null,{"$f":"'Dashboard A'!AQ82","v":1.665},"per km"]
[null,"Labour hours",null,{"$f":"'Dashboard A'!AQ84","v":11.705454545454545},"hours per trip"]
[null,"CO2-e emissions cost per km",null,{"$f":"'Dashboard A'!AQ86","v":1.3392191999999997E-2}]
[null,"PM emissions social cost per km",null,{"$f":"'Dashboard A'!AQ88","v":0.13875000000000001}]
[]
[null,"Road User Charge exempt"]
[null,"Green H2 + FCEV",null,{"$f":"RUC_GH2","v":false}]
[null,"Direct charging + BEV",null,{"$f":"RUC_BEV","v":false}]
[null,"Drop-in biodiesel + ICEV",null,{"$f":"RUC_AB","v":false}]
[null,"Conventional biodiesel + ICEV",null,{"$f":"RUC_CB","v":false}]
[]
[null,"Distribution "]
[null,"Compression losses",null,{"$f":"'H2 cost calculator'!E18","v":0.125}]
[]
[null,"Green H2 cost calculator "]
[null,"Electricity cost ",null,{"$f":"'H2 cost calculator'!E30","v":73.16},"per MWh"]
[null,"Network costs",null,{"$f":"'H2 cost calculator'!E40","v":0},"per kWh"]
[null,"Utilisation",null,{"$f":"'H2 cost calculator'!E50","v":0.85599999999999998}]
[null,"Power demand",null,{"$f":"'H2 cost calculator'!E60","v":52},"kWh per kg"]
[null,"Electrolyser cost",null,{"$f":"'H2 cost calculator'!E70","v":1900},"per kW"]
[null,"Stack life",null,{"$f":"'H2 cost calculator'!E80","v":75000},"hours"]
[null,"Energy cost (incl. network cost)",null,{"$f":"'H2 cost calculator'!E83","v":7.3160000000000003E-2},"per kWh"]
[null,"Installation (% of cap)",null,{"$f":"GH2_installation","v":0.12}]
[null,"WACC",null,{"$f":"GH2_wacc","v":0.06}]
[null,"Economic life (years)",null,{"$f":"GH2_economic_life","v":25}]
[null,"Annualised CapEx (per kW)",null,{"$f":"'H2 cost calculator'!E91","v":166.46645635571903}]
[null,"OpEx (as % of CapEx)",null,{"$f":"GH2_opex","v":0.05}]
[null,"CapEx+OpEx per kg",null,{"$f":"'H2 cost calculator'!E95","v":1.2112788840355819}]
[null,"Electrolyser stack replacement",null,{"$f":"GH2_electrolyser_replacement","v":0.4},"of installed cost"]
[null,"Cost of stack replacement",null,{"$f":"'H2 cost calculator'!E99","v":0.23594985724368367},"per kg"]
[null,"Estimated levelised cost of H2",null,{"$f":"'H2 cost calculator'!E101","v":5.2515487412792661},"per kg"]
[null,"Estimated cost of distribution",null,{"$f":"'H2 cost calculator'!E111","v":5}]
[null,"Emissions cost",null,{"$f":"'H2 cost calculator'!E114","v":0},"per kg"]
[null,"Estimated delivered cost of Green H2",null,{"$f":"'H2 cost calculator'!E116","v":10.907992333939173},"per kg"]
[null,"Cost choice - delivered cost of H2 ",null,{"$f":"IF('H2 cost calculator'!T125=1,1,2)","v":1},{"$f":"IF(D174=1,\"Cost build-up\",IF(D174=2,\"Trend\",IF(D174=3,\"User input\",\"\")))","v":"Cost build-up"}]
[null,"Delivered cost of H2 override for Dashboards",null,{"$f":"'H2 cost calculator'!E128","v":10.907992333939173}]
[]
[null,"BEV payload calculator"]
[null,"Battery capacity (kWh)",null,{"$f":"'BEV payload calculator'!E13","v":435},"kWh"]
[null,"Non-BEV payload (t)",null,{"$f":"'BEV payload calculator'!E15","v":27.5},"tonnes"]
[null,"Payload gain from powertrain weight reduction1 ",null,{"$f":"BEV_payload_gain","v":1},"tonnes"]
[null,"Battery energy density (Wh/kg)",null,{"$f":"'BEV payload calculator'!E28","v":133},"Wh per kg"]
[null,"Battery weight (t)",null,{"$f":"'BEV payload calculator'!E31","v":3.2706766917293235},"tonnes"]
[null,"BEV payload",null,{"$f":"'BEV payload calculator'!E33","v":25.229323308270676},"tonnes"]
[null,"Payload choice ",null,{"$f":"IF('BEV payload calculator'!T43=1,1,2)","v":1},{"$f":"IF(D184=1,\"Payload build-up\",IF(D184=2,\"Trend\",IF(D184=3,\"User input\",\"\")))","v":"Payload build-up"}]
[null,"BEV payload override for Dashboards",null,{"$f":"'BEV payload calculator'!E46","v":25.229323308270676},"tonnes"]
[]
[null,"Available / unavailable "]
[null,"Green hydrogen",null,{"$f":"'Dashboard A'!BC168","v":1},"Available"]
[null,"Battery electric vehicle",null,{"$f":"'Dashboard A'!BD168","v":1},"Available"]
[null,"Diesel + H2",null,{"$f":"DH2_available","v":1},"Available"]
[null,"Advanced Biofuel",null,{"$f":"'Dashboard A'!BE168","v":1},"Available"]
[null,"Conventional Biofuel",null,{"$f":"'Dashboard A'!BF168","v":1},"Available"]
[null,"Drop-in biofuel ",null,{"$f":"'Dashboard A'!BH168","v":1},"Available"]

{"sheet":"Veh type by distance","index":10,"n_rows":66,"n_cols":13,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Percent of all trips taken within a distance band by each weight band "]
[]
[]
[]
[]
[null,null,null,"weight band","700km+","600-700km","500-600km","400-500km","300-400km","200-300km","100-200km","0-100km"]
[null,null,null,"3.5t - 7.5t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D8,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":16},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D8,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":20},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D8,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":44},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D8,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":205},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D8,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1210},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D8,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":7201},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D8,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":36722},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D8,'vehicle_weight_category_stats 2'!$B$2:$B$337,L$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":227495}]
[null,null,null,"7.5 - 10t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D9,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":15},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D9,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":10},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D9,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":75},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D9,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":340},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D9,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1359},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D9,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":6251},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D9,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":28491},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D9,'vehicle_weight_category_stats 2'!$B$2:$B$337,L$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":152431}]
[null,null,null,"10 - 20t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D10,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":175},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D10,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":318},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D10,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":847},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D10,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":2971},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D10,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":8813},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D10,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":33207},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D10,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":133445},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D10,'vehicle_weight_category_stats 2'!$B$2:$B$337,L$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":448989}]
[null,null,null,"20 - 25t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D11,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1246},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D11,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1756},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D11,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":3728},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D11,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":9809},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D11,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":24737},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D11,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":66939},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D11,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":203627},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D11,'vehicle_weight_category_stats 2'!$B$2:$B$337,L$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":524287}]
[null,null,null,"25 - 30t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D12,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1301},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D12,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":2209},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D12,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":5460},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D12,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":14350},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D12,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":34081},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D12,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":71481},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D12,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":149319},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D12,'vehicle_weight_category_stats 2'!$B$2:$B$337,L$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":260854}]
[null,null,null,"30t+",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D13,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":3926},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D13,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":6762},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D13,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":11497},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D13,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":20053},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D13,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":34059},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D13,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":55644},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D13,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":76845},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$D13,'vehicle_weight_category_stats 2'!$B$2:$B$337,L$7,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":105924}]
[null,null,"Tot trips",null,{"$f":"SUM(E8,E9,E10,E11,E12,E13)","v":6679},11075,21651,47728,104259,240723,628449,1719980,{"$f":"SUM(E14:L14)","v":2780544}]
[]
[null,null,null,"weight band","700km+","600-700km","500-600km","400-500km","300-400km","200-300km","100-200km","0-100km"]
[null,null,null,"3.5t - 7.5t",{"$f":"E8/E$14","v":2.3955681988321606E-3},1.8058690744920992E-3,2.0322386956722555E-3,4.2951726449882667E-3,1.160571269626603E-2,2.9914050589266501E-2,5.8432744741418956E-2,0.13226607286131234]
[null,null,null,"7.5 - 10t ",2.2458451864051506E-3,9.0293453724604961E-4,3.4640432312595263E-3,7.1237009721756622E-3,1.3034845912583087E-2,2.5967605920497832E-2,4.5335421012683605E-2,8.862370492680148E-2]
[null,null,null,"10 - 20t ",2.6201527174726756E-2,2.8713318284424378E-2,3.9120594891690917E-2,6.2248575259805566E-2,8.452987272082027E-2,0.13794693485873805,0.21234022172045783,0.26104315166455422]
[null,null,null,"20 - 25t ",0.1865548734840545,0.15855530474040633,0.17218604221514017,0.20551877304726784,0.23726488840291965,0.27807479966600618,0.32401515476991771,0.30482156769264757]
[null,null,null,"25 - 30t ",0.19478963916754005,0.19945823927765238,0.25218234723569349,0.30066208514917869,0.32688784661276243,0.29694295933500331,0.23759923239594621,0.15166106582634681]
[null,null,null,"30t+",0.58781254678844141,0.61056433408577881,0.53101473373054364,0.420151692926584,0.3266768336546485,0.23115364963048815,0.12227722535957572,6.1584437028337539E-2]
[null,null,"Tot trips",null,{"$f":"E14/$M$14","v":2.4020479445748745E-3},3.9830335358836261E-3,7.786605786493578E-3,1.7164986419923582E-2,3.749590008286148E-2,8.6574066082032872E-2,0.22601656366523962,0.61857679648299035]
[]
[]
[null,"Percent of total trips within each weight band taken within the distance band"]
[]
[]
[]
[null,null,"weight band","0-100km","100-200km","200-300km","300-400km","400-500km","500-600km","600-700km","700km+"]
[null,null,"30t+",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C31,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":105924},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C31,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":76845},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C31,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":55644},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C31,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":34059},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C31,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":20053},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C31,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":11497},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C31,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":6762},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C31,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":3926},{"$f":"SUM(D31:K31)","v":314710}]
[null,null,"25 - 30t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C32,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":260854},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C32,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":149319},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C32,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":71481},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C32,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":34081},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C32,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":14350},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C32,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":5460},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C32,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":2209},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C32,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1301},539055]
[null,null,"20 - 25t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C33,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":524287},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C33,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":203627},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C33,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":66939},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C33,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":24737},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C33,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":9809},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C33,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":3728},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C33,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1756},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C33,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1246},836129]
[null,null,"10 - 20t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C34,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":448989},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C34,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":133445},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C34,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":33207},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C34,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":8813},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C34,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":2971},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C34,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":847},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C34,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":318},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C34,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":175},628765]
[null,null,"7.5 - 10t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C35,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":152431},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C35,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":28491},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C35,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":6251},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C35,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1359},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C35,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":340},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C35,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":75},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C35,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":10},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C35,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":15},188972]
[null,null,"3.5t - 7.5t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C36,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":227495},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C36,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":36722},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C36,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":7201},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C36,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1210},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C36,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":205},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C36,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":44},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C36,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":20},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$D$2:$D$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C36,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$30,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":16},272913]
[null,"Tot trips",null,{"$f":"SUM(D31,D32,D33,D34,D35,D36)","v":1719980},628449,240723,104259,47728,21651,11075,6679,2780544]
[]
[null,null,"weight band","0-100","100-200","200-300","300-400","400-500","500-600","600-700","700+","Tot trips"]
[null,null,"30t+",{"$f":"D31/$L31","v":0.33657653077436372},0.24417717899018143,0.17681039687331193,0.10822344380540816,6.3718979377839921E-2,3.6532045375107243E-2,2.1486447840869373E-2,1.2474976962918242E-2,{"$f":"L31/$L$37","v":0.11318288795286102}]
[null,null,"25 - 30t",0.48390980512192633,0.27700141915017951,0.13260427971171773,6.3223604270436232E-2,2.6620660229475658E-2,1.0128836575117567E-2,4.0979120868928033E-3,2.413482854254204E-3,0.19386673974589144]
[null,null,"20 - 25t",0.62704080351237668,0.24353538748207512,8.0058220681258507E-2,2.9585147746340575E-2,1.173144335383655E-2,4.4586421473241569E-3,2.1001544020121297E-3,1.4902006747762606E-3,0.30070698395709616]
[null,null,"10 - 20t",0.71408077739696074,0.21223350536368912,5.2813054161729739E-2,1.4016365414741596E-2,4.725135782048937E-3,1.3470851590021708E-3,5.0575334186858363E-4,2.783233799591262E-4,0.22613021049118445]
[null,null,"7.5 - 10t",0.80663272865821389,0.15076836780052072,3.3078974662913027E-2,7.1915416040471605E-3,1.7992083483267362E-3,3.9688419448383888E-4,5.291789259784518E-5,7.9376838896767774E-5,6.7962240482437972E-2]
[null,null,"3.5t - 7.5t",0.83358066490053606,0.13455570090101973,2.638569800632436E-2,4.4336473528193967E-3,7.5115513002312095E-4,1.6122354010252352E-4,7.3283427319328871E-5,5.8626741855463098E-5,9.8150937370528935E-2]
[]
[]
[null,"Percent of average annual days driving within a distance band by weight band"]
[]
[]
[null,null,"weight band","0-100km","100-200km","200-300km","300-400km","400-500km","500-600km","600-700km","700km+","Tot trips"]
[null,null,"30t+",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C52,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":52},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C52,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":38},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C52,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":31},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C52,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":25},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C52,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":21},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C52,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":19},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C52,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":19},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C52,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":14},{"$f":"SUM(D52:K52)","v":219}]
[null,null,"25 - 30t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C53,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":74},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C53,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":47},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C53,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":29},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C53,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":22},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C53,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":18},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C53,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":11},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C53,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":10},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C53,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":12},223]
[null,null,"20 - 25t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C54,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":72},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C54,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":39},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C54,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":21},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C54,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":14},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C54,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":12},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C54,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":9},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C54,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":20},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C54,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":16},203]
[null,null,"10 - 20t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C55,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":93},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C55,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":51},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C55,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":29},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C55,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":17},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C55,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":14},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C55,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":8},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C55,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":5},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C55,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":5},222]
[null,null,"7.5 - 10t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C56,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":100},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C56,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":47},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C56,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":36},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C56,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":10},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C56,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":17},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C56,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":4},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C56,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C56,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":2},217]
[null,null,"3.5t - 7.5t",{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C57,'vehicle_weight_category_stats 2'!$B$2:$B$337,D$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":91},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C57,'vehicle_weight_category_stats 2'!$B$2:$B$337,E$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":40},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C57,'vehicle_weight_category_stats 2'!$B$2:$B$337,F$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":17},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C57,'vehicle_weight_category_stats 2'!$B$2:$B$337,G$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":8},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C57,'vehicle_weight_category_stats 2'!$B$2:$B$337,H$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":2},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C57,'vehicle_weight_category_stats 2'!$B$2:$B$337,I$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":2},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C57,'vehicle_weight_category_stats 2'!$B$2:$B$337,J$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1},{"$f":"SUMIFS('vehicle_weight_category_stats 2'!$I$2:$I$337,'vehicle_weight_category_stats 2'!$A$2:$A$337,$C57,'vehicle_weight_category_stats 2'!$B$2:$B$337,K$51,'vehicle_weight_category_stats 2'!$E$2:$E$337,'vehicle_weight_category_stats 2'!$E$2)","v":1},162]
[]
[]
[null,null,"weight band","0-100","100-200","200-300","300-400","400-500","500-600","600-700","700+",null,"Median days driving"]
[null,null,"30t+",{"$f":"D52/$L52","v":0.23744292237442921},0.17351598173515981,0.14155251141552511,0.11415525114155251,9.5890410958904104E-2,8.6757990867579904E-2,8.6757990867579904E-2,6.3926940639269403E-2,null,243]
[null,null,"25 - 30t",0.33183856502242154,0.21076233183856502,0.13004484304932734,9.8654708520179366E-2,8.0717488789237665E-2,4.9327354260089683E-2,4.4843049327354258E-2,5.3811659192825115E-2,null,225]
[null,null,"20 - 25t",0.35467980295566504,0.19211822660098521,0.10344827586206896,6.8965517241379309E-2,5.9113300492610835E-2,4.4334975369458129E-2,9.8522167487684734E-2,7.8817733990147784E-2,null,216]
[null,null,"10 - 20t",0.41891891891891891,0.22972972972972974,0.13063063063063063,7.6576576576576572E-2,6.3063063063063057E-2,3.6036036036036036E-2,2.2522522522522521E-2,2.2522522522522521E-2,null,221]
[null,null,"7.5 - 10t",0.46082949308755761,0.21658986175115208,0.16589861751152074,4.6082949308755762E-2,7.8341013824884786E-2,1.8433179723502304E-2,4.608294930875576E-3,9.2165898617511521E-3,null,221]
[null,null,"3.5t - 7.5t",0.56172839506172845,0.24691358024691357,0.10493827160493827,4.9382716049382713E-2,1.2345679012345678E-2,1.2345679012345678E-2,6.1728395061728392E-3,6.1728395061728392E-3,null,224]

{"sheet":"vehicle_weight_category_stats 2","index":11,"n_rows":337,"n_cols":11,"rows_kept":337,"cut":false,"hidden":true,"merged":[]}
["Vehicle Weight Category","Distance Band","Machine Count","Trip Count","Metric","Min","p_25","Median","Mean","p_75","Max"]
["30t+","0-100km",3635,105924,"Count of Days Driving",1,24,47,52,72,160]
["20 - 25t","0-100km",9992,524287,"Daily kms Travelled",0,12,33,38,60,98]
["20 - 25t","0-100km",9992,524287,"Length of Stops(mins)",15,18,22,27,29,95]
["20 - 25t","0-100km",9992,524287,"Minutes Driving",1,30,61,70,98,216]
["20 - 25t","0-100km",9992,524287,"Number of Stops",1,1,1,2,2,8]
["20 - 25t","0-100km",9992,524287,"Speed",0,20,32,31,42,66]
["20 - 25t","0-100km",9992,524287,"Trip Time(mins)",16,73,129,163,214,572]
["10 - 20t","0-100km",8033,448989,"Count of Days Driving",1,43,80,93,129,316]
["10 - 20t","0-100km",8033,448989,"Daily kms Travelled",0,12,31,37,58,98]
["10 - 20t","0-100km",8033,448989,"Length of Stops(mins)",15,18,22,30,31,148]
["10 - 20t","0-100km",8033,448989,"Minutes Driving",1,29,60,72,100,244]
["10 - 20t","0-100km",8033,448989,"Number of Stops",1,1,1,2,3,9]
["10 - 20t","0-100km",8033,448989,"Speed",0,21,31,31,40,66]
["10 - 20t","0-100km",8033,448989,"Trip Time(mins)",16,74,142,185,257,654]
["20 - 25t","0-100km",9992,524287,"Count of Days Driving",1,37,65,72,99,195]
["25 - 30t","0-100km",5446,260854,"Daily kms Travelled",0,13,35,40,64,98]
["25 - 30t","0-100km",5446,260854,"Length of Stops(mins)",15,18,24,33,35,155]
["25 - 30t","0-100km",5446,260854,"Minutes Driving",1,30,60,71,96,242]
["25 - 30t","0-100km",5446,260854,"Number of Stops",1,1,1,2,2,9]
["25 - 30t","0-100km",5446,260854,"Speed",0,21,34,33,45,69]
["25 - 30t","0-100km",5446,260854,"Trip Time(mins)",16,72,127,169,219,630]
["25 - 30t","0-100km",5446,260854,"Count of Days Driving",1,35,67,74,106,198]
["3.5t - 7.5t","0-100km",5158,227495,"Daily kms Travelled",0,8,22,30,45,96]
["3.5t - 7.5t","0-100km",5158,227495,"Length of Stops(mins)",15,18,23,30,32,127]
["3.5t - 7.5t","0-100km",5158,227495,"Minutes Driving",1,19,41,53,74,202]
["3.5t - 7.5t","0-100km",5158,227495,"Number of Stops",1,1,1,2,2,8]
["3.5t - 7.5t","0-100km",5158,227495,"Speed",0,22,32,33,42,73]
["3.5t - 7.5t","0-100km",5158,227495,"Trip Time(mins)",16,56,102,146,187,626]
["3.5t - 7.5t","0-100km",5158,227495,"Count of Days Driving",1,39,80,91,130,256]
["20 - 25t","100-200km",7625,203627,"Daily kms Travelled",100,117,137,141,163,198]
["7.5 - 10t","0-100km",2564,152431,"Length of Stops(mins)",15,18,22,28,29,119]
["20 - 25t","100-200km",7625,203627,"Minutes Driving",4,147,176,184,212,337]
["7.5 - 10t","0-100km",2564,152431,"Number of Stops",1,1,1,2,3,9]
["20 - 25t","100-200km",7625,203627,"Speed",1,40,48,48,56,74]
["20 - 25t","100-200km",7625,203627,"Trip Time(mins)",93,232,309,336,416,703]
["7.5 - 10t","0-100km",2564,152431,"Count of Days Driving",1,46,84,100,132,318]
["7.5 - 10t","0-100km",2564,152431,"Daily kms Travelled",0,9,26,32,50,97]
["30t+","0-100km",3635,105924,"Length of Stops(mins)",15,17,21,26,28,85]
["7.5 - 10t","0-100km",2564,152431,"Minutes Driving",1,23,49,62,89,213]
["30t+","0-100km",3635,105924,"Number of Stops",1,1,1,1,2,6]
["7.5 - 10t","0-100km",2564,152431,"Speed",0,21,30,30,40,67]
["7.5 - 10t","0-100km",2564,152431,"Trip Time(mins)",16,64,125,174,245,644]
["30t+","100-200km",2926,76845,"Count of Days Driving",1,19,36,38,54,110]
["25 - 30t","100-200km",4320,149319,"Daily kms Travelled",100,119,141,144,167,198]
["20 - 25t","100-200km",7625,203627,"Length of Stops(mins)",15,18,23,27,30,75]
["25 - 30t","100-200km",4320,149319,"Minutes Driving",45,140,169,176,202,329]
["20 - 25t","100-200km",7625,203627,"Number of Stops",1,1,2,3,4,10]
["25 - 30t","100-200km",4320,149319,"Speed",2,43,51,51,59,75]
["25 - 30t","100-200km",4320,149319,"Trip Time(mins)",91,220,298,330,408,755]
["10 - 20t","100-200km",4850,133445,"Count of Days Driving",1,19,41,51,70,258]
["10 - 20t","100-200km",4850,133445,"Daily kms Travelled",100,115,133,139,160,198]
["25 - 30t","100-200km",4320,149319,"Length of Stops(mins)",15,20,26,31,35,103]
["10 - 20t","100-200km",4850,133445,"Minutes Driving",7,151,185,198,228,424]
["25 - 30t","100-200km",4320,149319,"Number of Stops",1,1,2,3,4,10]
["10 - 20t","100-200km",4850,133445,"Speed",2,36,45,45,54,74]
["10 - 20t","100-200km",4850,133445,"Trip Time(mins)",85,274,371,396,496,907]
["20 - 25t","100-200km",7625,203627,"Count of Days Driving",1,15,30,39,55,135]
["30t+","0-100km",3635,105924,"Daily kms Travelled",0,7,35,39,66,98]
["10 - 20t","100-200km",4850,133445,"Length of Stops(mins)",15,19,23,28,30,102]
["30t+","0-100km",3635,105924,"Minutes Driving",1,20,50,56,81,177]
["10 - 20t","100-200km",4850,133445,"Number of Stops",1,2,3,3,4,10]
["30t+","0-100km",3635,105924,"Speed",0,19,39,36,52,72]
["30t+","0-100km",3635,105924,"Trip Time(mins)",16,55,95,113,143,429]
["25 - 30t","100-200km",4320,149319,"Count of Days Driving",1,21,41,47,66,138]
["30t+","100-200km",2926,76845,"Daily kms Travelled",100,121,144,146,170,199]
["30t+","100-200km",2926,76845,"Length of Stops(mins)",15,18,23,26,30,71]
["30t+","100-200km",2926,76845,"Minutes Driving",35,128,154,161,184,301]
["30t+","100-200km",2926,76845,"Number of Stops",1,1,2,2,3,8]
["30t+","100-200km",2926,76845,"Speed",2,50,58,57,64,76]
["30t+","100-200km",2926,76845,"Trip Time(mins)",91,181,229,254,298,633]
["3.5t - 7.5t","100-200km",2048,36722,"Count of Days Driving",1,11,28,40,56,159]
["25 - 30t","200-300km",3282,71481,"Daily kms Travelled",200,218,239,243,266,298]
["3.5t - 7.5t","100-200km",2048,36722,"Length of Stops(mins)",15,20,26,32,35,116]
["25 - 30t","200-300km",3282,71481,"Minutes Driving",96,224,255,263,291,414]
["3.5t - 7.5t","100-200km",2048,36722,"Number of Stops",1,1,3,3,4,12]
["25 - 30t","200-300km",3282,71481,"Speed",3,51,57,57,64,77]
["25 - 30t","200-300km",3282,71481,"Trip Time(mins)",168,320,404,426,506,826]
["7.5 - 10t","100-200km",1250,28491,"Count of Days Driving",1,14,34,47,59,236]
["20 - 25t","200-300km",5197,66939,"Daily kms Travelled",200,216,237,241,264,298]
["7.5 - 10t","100-200km",1250,28491,"Length of Stops(mins)",15,19,23,27,30,91]
["20 - 25t","200-300km",5197,66939,"Minutes Driving",118,230,263,273,306,439]
["7.5 - 10t","100-200km",1250,28491,"Number of Stops",1,2,3,4,5,11]
["20 - 25t","200-300km",5197,66939,"Speed",3,48,55,55,62,77]
["20 - 25t","200-300km",5197,66939,"Trip Time(mins)",161,323,410,432,525,791]
["30t+","200-300km",2408,55644,"Count of Days Driving",1,14,29,31,44,94]
["30t+","200-300km",2408,55644,"Daily kms Travelled",200,219,241,245,269,299]
["25 - 30t","200-300km",3282,71481,"Length of Stops(mins)",15,21,26,31,35,96]
["30t+","200-300km",2408,55644,"Minutes Driving",114,214,242,250,275,414]
["25 - 30t","200-300km",3282,71481,"Number of Stops",1,2,3,3,5,10]
["30t+","200-300km",2408,55644,"Speed",3,55,61,60,67,77]
["30t+","200-300km",2408,55644,"Trip Time(mins)",168,287,341,369,426,772]
["10 - 20t","200-300km",2451,33207,"Count of Days Driving",1,7,18,29,35,183]
["3.5t - 7.5t","100-200km",2048,36722,"Daily kms Travelled",100,113,130,136,156,198]
["20 - 25t","200-300km",5197,66939,"Length of Stops(mins)",15,18,23,26,29,71]
["3.5t - 7.5t","100-200km",2048,36722,"Minutes Driving",65,134,166,176,206,362]
["20 - 25t","200-300km",5197,66939,"Number of Stops",1,1,2,3,4,10]
["3.5t - 7.5t","100-200km",2048,36722,"Speed",2,40,49,50,59,81]
["3.5t - 7.5t","100-200km",2048,36722,"Trip Time(mins)",85,230,336,377,485,1003]
["20 - 25t","200-300km",5197,66939,"Count of Days Driving",1,7,15,21,29,92]
["25 - 30t","300-400km",2285,34081,"Daily kms Travelled",300,319,340,343,364,399]
["30t+","200-300km",2408,55644,"Length of Stops(mins)",15,19,24,27,31,78]
["25 - 30t","300-400km",2285,34081,"Minutes Driving",215,305,338,345,375,497]
["30t+","200-300km",2408,55644,"Number of Stops",1,1,2,3,3,9]
["25 - 30t","300-400km",2285,34081,"Speed",6,55,61,61,67,78]
["25 - 30t","300-400km",2285,34081,"Trip Time(mins)",247,422,506,516,592,921]
["25 - 30t","200-300km",3282,71481,"Count of Days Driving",1,12,25,29,42,94]
["30t+","300-400km",1847,34059,"Daily kms Travelled",300,320,342,344,367,399]
["10 - 20t","200-300km",2451,33207,"Length of Stops(mins)",15,19,23,27,29,83]
["30t+","300-400km",1847,34059,"Minutes Driving",203,297,330,338,366,533]
["10 - 20t","200-300km",2451,33207,"Number of Stops",1,2,3,3,5,10]
["30t+","300-400km",1847,34059,"Speed",13,57,63,62,68,78]
["30t+","300-400km",1847,34059,"Trip Time(mins)",239,389,464,481,553,905]
["3.5t - 7.5t","200-300km",792,7201,"Count of Days Driving",1,4,10,17,22,67]
["10 - 20t","200-300km",2451,33207,"Daily kms Travelled",200,215,234,239,260,298]
["3.5t - 7.5t","200-300km",792,7201,"Length of Stops(mins)",15,21,26,32,36,106]
["10 - 20t","200-300km",2451,33207,"Minutes Driving",138,232,271,289,323,547]
["3.5t - 7.5t","200-300km",792,7201,"Number of Stops",1,2,3,4,5,15]
["10 - 20t","200-300km",2451,33207,"Speed",5,44,53,53,61,77]
["10 - 20t","200-300km",2451,33207,"Trip Time(mins)",173,352,481,494,594,1127]
["7.5 - 10t","200-300km",562,6251,"Count of Days Driving",1,5,14,36,41,226]
["7.5 - 10t","100-200km",1250,28491,"Daily kms Travelled",100,114,131,137,157,197]
["7.5 - 10t","200-300km",562,6251,"Length of Stops(mins)",15,20,23,26,30,70]
["7.5 - 10t","100-200km",1250,28491,"Minutes Driving",61,146,179,189,220,363]
["7.5 - 10t","200-300km",562,6251,"Number of Stops",1,2,3,4,5,13]
["7.5 - 10t","100-200km",1250,28491,"Speed",2,37,46,47,56,76]
["7.5 - 10t","100-200km",1250,28491,"Trip Time(mins)",99,273,382,406,512,874]
["30t+","300-400km",1847,34059,"Count of Days Driving",1,10,21,25,34,165]
["20 - 25t","300-400km",3080,24737,"Daily kms Travelled",300,318,339,342,364,398]
["25 - 30t","300-400km",2285,34081,"Length of Stops(mins)",15,21,27,31,35,88]
["20 - 25t","300-400km",3080,24737,"Minutes Driving",211,307,347,356,391,528]
["25 - 30t","300-400km",2285,34081,"Number of Stops",1,2,3,3,5,10]
["20 - 25t","300-400km",3080,24737,"Speed",5,53,59,59,66,78]
["20 - 25t","300-400km",3080,24737,"Trip Time(mins)",240,414,507,513,591,932]
["10 - 20t","300-400km",1074,8813,"Count of Days Driving",1,4,9,17,19,126]
["30t+","400-500km",1173,20053,"Daily kms Travelled",400,420,442,445,468,498]
["30t+","300-400km",1847,34059,"Length of Stops(mins)",15,19,24,27,32,69]
["30t+","400-500km",1173,20053,"Minutes Driving",290,386,418,427,454,653]
["30t+","300-400km",1847,34059,"Number of Stops",1,2,3,3,4,10]
["30t+","400-500km",1173,20053,"Speed",7,60,64,63,68,78]
["30t+","400-500km",1173,20053,"Trip Time(mins)",316,511,585,599,667,1028]
["20 - 25t","300-400km",3080,24737,"Count of Days Driving",1,4,9,14,19,59]
["25 - 30t","400-500km",1297,14350,"Daily kms Travelled",400,418,439,442,466,498]
["20 - 25t","300-400km",3080,24737,"Length of Stops(mins)",15,18,22,27,30,81]
["25 - 30t","400-500km",1297,14350,"Minutes Driving",294,387,420,426,455,589]
["20 - 25t","300-400km",3080,24737,"Number of Stops",1,1,2,3,4,9]
["25 - 30t","400-500km",1297,14350,"Speed",16,59,63,63,68,78]
["25 - 30t","400-500km",1297,14350,"Trip Time(mins)",330,521,595,608,676,1045]
["25 - 30t","300-400km",2285,34081,"Count of Days Driving",1,7,17,22,31,94]
["30t+","500-600km",744,11497,"Daily kms Travelled",500,520,544,545,569,599]
["10 - 20t","300-400km",1074,8813,"Length of Stops(mins)",15,20,23,27,30,84]
["30t+","500-600km",744,11497,"Minutes Driving",364,471,502,510,536,760]
["10 - 20t","300-400km",1074,8813,"Number of Stops",1,2,3,3,5,10]
["30t+","500-600km",744,11497,"Speed",22,62,65,65,69,78]
["30t+","500-600km",744,11497,"Trip Time(mins)",406,611,684,704,772,1121]
["3.5t - 7.5t","300-400km",249,1210,"Count of Days Driving",1,2,3,8,10,38]
["20 - 25t","400-500km",1523,9809,"Daily kms Travelled",400,417,438,442,465,498]
["7.5 - 10t","300-400km",197,1359,"Length of Stops(mins)",15,19,23,25,28,58]
["20 - 25t","400-500km",1523,9809,"Minutes Driving",291,387,427,432,468,613]
["7.5 - 10t","300-400km",197,1359,"Number of Stops",1,2,3,4,5,13]
["20 - 25t","400-500km",1523,9809,"Speed",10,57,63,63,68,79]
["20 - 25t","400-500km",1523,9809,"Trip Time(mins)",318,514,588,592,656,1032]
["7.5 - 10t","300-400km",197,1359,"Count of Days Driving",1,3,7,10,16,34]
["10 - 20t","300-400km",1074,8813,"Daily kms Travelled",300,315,335,340,363,398]
["3.5t - 7.5t","300-400km",249,1210,"Length of Stops(mins)",15,21,28,33,38,94]
["10 - 20t","300-400km",1074,8813,"Minutes Driving",220,303,338,359,382,663]
["3.5t - 7.5t","300-400km",249,1210,"Number of Stops",1,2,3,4,4,18]
["10 - 20t","300-400km",1074,8813,"Speed",2,54,61,60,67,79]
["10 - 20t","300-400km",1074,8813,"Trip Time(mins)",247,416,522,558,625,1269]
["30t+","400-500km",1173,20053,"Count of Days Driving",1,7,17,21,31,85]
["3.5t - 7.5t","200-300km",792,7201,"Daily kms Travelled",200,212,228,234,250,297]
["30t+","400-500km",1173,20053,"Length of Stops(mins)",15,20,24,27,32,65]
["3.5t - 7.5t","200-300km",792,7201,"Minutes Driving",141,218,257,265,298,468]
["30t+","400-500km",1173,20053,"Number of Stops",1,2,3,4,5,11]
["3.5t - 7.5t","200-300km",792,7201,"Speed",5,48,55,55,63,82]
["3.5t - 7.5t","200-300km",792,7201,"Trip Time(mins)",166,350,475,505,611,1237]
["10 - 20t","400-500km",454,2971,"Count of Days Driving",1,3,8,14,22,56]
["30t+","600-700km",428,6762,"Daily kms Travelled",600,619,642,644,667,698]
["25 - 30t","400-500km",1297,14350,"Length of Stops(mins)",15,23,29,32,37,92]
["30t+","600-700km",428,6762,"Minutes Driving",448,550,582,590,619,855]
["25 - 30t","400-500km",1297,14350,"Number of Stops",1,2,3,4,5,11]
["30t+","600-700km",428,6762,"Speed",29,63,66,66,70,78]
["30t+","600-700km",428,6762,"Trip Time(mins)",500,705,790,813,902,1184]
["20 - 25t","400-500km",1523,9809,"Count of Days Driving",1,3,7,12,16,63]
["7.5 - 10t","200-300km",562,6251,"Daily kms Travelled",200,216,236,240,261,297]
["20 - 25t","400-500km",1523,9809,"Length of Stops(mins)",15,19,24,28,32,88]
["7.5 - 10t","200-300km",562,6251,"Minutes Driving",150,224,262,273,308,480]
["20 - 25t","400-500km",1523,9809,"Number of Stops",1,2,2,3,4,9]
["7.5 - 10t","200-300km",562,6251,"Speed",13,47,55,55,63,78]
["7.5 - 10t","200-300km",562,6251,"Trip Time(mins)",173,350,480,500,610,1115]
["25 - 30t","400-500km",1297,14350,"Count of Days Driving",1,4,11,18,24,137]
["25 - 30t","500-600km",682,5460,"Daily kms Travelled",500,516,536,540,562,599]
["10 - 20t","400-500km",454,2971,"Length of Stops(mins)",15,20,24,28,31,73]
["25 - 30t","500-600km",682,5460,"Minutes Driving",321,465,496,504,530,674]
["10 - 20t","400-500km",454,2971,"Number of Stops",1,2,3,3,4,11]
["25 - 30t","500-600km",682,5460,"Speed",11,62,65,65,69,78]
["25 - 30t","500-600km",682,5460,"Trip Time(mins)",415,607,672,695,755,1172]
["3.5t - 7.5t","400-500km",70,205,"Count of Days Driving",1,1,1,2,4,8]
["30t+","700km+",271,3926,"Daily kms Travelled",700,733,768,794,817,1150]
["7.5 - 10t","400-500km",60,340,"Length of Stops(mins)",15,22,27,29,33,53]
["30t+","700km+",271,3926,"Minutes Driving",549,643,682,708,738,1146]
["7.5 - 10t","400-500km",60,340,"Number of Stops",1,2,3,4,4,10]
["30t+","700km+",271,3926,"Speed",28,65,68,68,71,79]
["30t+","700km+",271,3926,"Trip Time(mins)",617,812,915,956,1048,1691]
["7.5 - 10t","400-500km",60,340,"Count of Days Driving",1,2,5,17,48,48]
["20 - 25t","500-600km",693,3728,"Daily kms Travelled",500,518,542,544,569,598]
["3.5t - 7.5t","400-500km",70,205,"Length of Stops(mins)",15,21,26,28,31,64]
["20 - 25t","500-600km",693,3728,"Minutes Driving",312,465,496,508,534,708]
["3.5t - 7.5t","400-500km",70,205,"Number of Stops",1,2,3,4,4,13]
["20 - 25t","500-600km",693,3728,"Speed",8,62,66,65,70,78]
["20 - 25t","500-600km",693,3728,"Trip Time(mins)",413,595,653,669,725,1091]
["30t+","500-600km",744,11497,"Count of Days Driving",1,5,15,19,27,65]
["10 - 20t","400-500km",454,2971,"Daily kms Travelled",400,412,428,436,457,497]
["30t+","500-600km",744,11497,"Length of Stops(mins)",15,19,23,27,30,63]
["10 - 20t","400-500km",454,2971,"Minutes Driving",286,368,405,421,446,689]
["30t+","500-600km",744,11497,"Number of Stops",1,2,4,4,6,12]
["10 - 20t","400-500km",454,2971,"Speed",7,59,65,64,70,80]
["10 - 20t","400-500km",454,2971,"Trip Time(mins)",307,478,568,599,660,1297]
["10 - 20t","500-600km",188,847,"Count of Days Driving",1,2,4,8,10,30]
["25 - 30t","600-700km",323,2209,"Daily kms Travelled",600,620,639,643,665,698]
["25 - 30t","500-600km",682,5460,"Length of Stops(mins)",15,23,29,32,37,88]
["25 - 30t","600-700km",323,2209,"Minutes Driving",447,532,562,575,600,794]
["25 - 30t","500-600km",682,5460,"Number of Stops",1,2,3,4,5,10]
["25 - 30t","600-700km",323,2209,"Speed",14,65,69,68,72,80]
["25 - 30t","600-700km",323,2209,"Trip Time(mins)",491,672,742,765,813,1492]
["20 - 25t","500-600km",693,3728,"Count of Days Driving",1,2,6,9,12,41]
["20 - 25t","600-700km",329,1756,"Daily kms Travelled",600,620,637,643,666,698]
["20 - 25t","500-600km",693,3728,"Length of Stops(mins)",15,20,24,31,34,127]
["20 - 25t","600-700km",329,1756,"Minutes Driving",442,533,560,587,599,1276]
["20 - 25t","500-600km",693,3728,"Number of Stops",1,2,3,3,4,8]
["20 - 25t","600-700km",329,1756,"Speed",19,65,69,67,72,79]
["20 - 25t","600-700km",329,1756,"Trip Time(mins)",461,656,728,749,797,1386]
["25 - 30t","500-600km",682,5460,"Count of Days Driving",1,3,7,11,16,48]
["7.5 - 10t","300-400km",197,1359,"Daily kms Travelled",300,314,332,337,355,396]
["10 - 20t","500-600km",188,847,"Length of Stops(mins)",15,20,24,29,30,112]
["7.5 - 10t","300-400km",197,1359,"Minutes Driving",228,304,342,352,385,538]
["10 - 20t","500-600km",188,847,"Number of Stops",1,2,3,3,4,10]
["7.5 - 10t","300-400km",197,1359,"Speed",31,53,59,59,66,79]
["7.5 - 10t","300-400km",197,1359,"Trip Time(mins)",258,438,553,577,686,1258]
["3.5t - 7.5t","500-600km",15,44,"Count of Days Driving",1,1,1,2,3,3]
["25 - 30t","700km+",201,1301,"Daily kms Travelled",700,724,761,802,820,1394]
["7.5 - 10t","500-600km",20,75,"Length of Stops(mins)",15,22,26,27,32,47]
["25 - 30t","700km+",201,1301,"Minutes Driving",523,614,662,697,730,1408]
["7.5 - 10t","500-600km",20,75,"Number of Stops",1,2,3,4,5,11]
["25 - 30t","700km+",201,1301,"Speed",27,67,70,70,73,80]
["25 - 30t","700km+",201,1301,"Trip Time(mins)",558,770,836,909,961,2033]
["7.5 - 10t","500-600km",20,75,"Count of Days Driving",1,1,2,4,6,9]
["20 - 25t","700km+",208,1246,"Daily kms Travelled",700,731,781,806,840,1252]
["3.5t - 7.5t","500-600km",15,44,"Length of Stops(mins)",20,27,31,32,36,46]
["20 - 25t","700km+",208,1246,"Minutes Driving",494,625,663,698,719,1346]
["3.5t - 7.5t","500-600km",15,44,"Number of Stops",1,2,3,3,4,12]
["20 - 25t","700km+",208,1246,"Speed",22,68,72,70,74,79]
["20 - 25t","700km+",208,1246,"Trip Time(mins)",531,759,818,912,908,1892]
["30t+","600-700km",428,6762,"Count of Days Driving",1,5,14,19,30,63]
["3.5t - 7.5t","300-400km",249,1210,"Daily kms Travelled",300,314,331,336,353,398]
["30t+","600-700km",428,6762,"Length of Stops(mins)",15,19,22,26,29,62]
["3.5t - 7.5t","300-400km",249,1210,"Minutes Driving",226,304,337,346,379,538]
["30t+","600-700km",428,6762,"Number of Stops",1,3,5,5,7,14]
["3.5t - 7.5t","300-400km",249,1210,"Speed",30,54,59,60,67,78]
["3.5t - 7.5t","300-400km",249,1210,"Trip Time(mins)",260,446,574,588,665,1409]
["10 - 20t","600-700km",97,318,"Count of Days Driving",1,1,3,5,8,18]
["10 - 20t","500-600km",188,847,"Daily kms Travelled",500,520,543,546,570,599]
["25 - 30t","600-700km",323,2209,"Length of Stops(mins)",15,23,29,34,39,103]
["10 - 20t","500-600km",188,847,"Minutes Driving",382,461,492,507,532,854]
["25 - 30t","600-700km",323,2209,"Number of Stops",1,2,3,4,5,11]
["10 - 20t","500-600km",188,847,"Speed",22,62,67,66,71,78]
["10 - 20t","500-600km",188,847,"Trip Time(mins)",422,579,640,691,733,1567]
["20 - 25t","600-700km",329,1756,"Count of Days Driving",1,2,7,20,29,88]
["7.5 - 10t","400-500km",60,340,"Daily kms Travelled",401,417,426,436,454,498]
["20 - 25t","600-700km",329,1756,"Length of Stops(mins)",15,21,27,34,40,102]
["7.5 - 10t","400-500km",60,340,"Minutes Driving",285,364,391,417,462,594]
["20 - 25t","600-700km",329,1756,"Number of Stops",1,2,3,3,4,9]
["7.5 - 10t","400-500km",60,340,"Speed",36,58,66,64,70,80]
["7.5 - 10t","400-500km",60,340,"Trip Time(mins)",335,499,550,605,669,1161]
["25 - 30t","600-700km",323,2209,"Count of Days Driving",1,2,7,10,12,41]
["10 - 20t","600-700km",97,318,"Daily kms Travelled",600,617,633,640,661,699]
["10 - 20t","600-700km",97,318,"Length of Stops(mins)",15,19,23,35,30,189]
["10 - 20t","600-700km",97,318,"Minutes Driving",467,524,548,591,586,1883]
["10 - 20t","600-700km",97,318,"Number of Stops",1,2,2,3,3,11]
["10 - 20t","600-700km",97,318,"Speed",13,66,69,68,72,78]
["10 - 20t","600-700km",97,318,"Trip Time(mins)",524,635,684,771,760,2832]
["3.5t - 7.5t","600-700km",9,20,"Count of Days Driving",1,1,1,1,2,2]
["3.5t - 7.5t","400-500km",70,205,"Daily kms Travelled",403,415,430,437,461,488]
["3.5t - 7.5t","600-700km",9,20,"Length of Stops(mins)",16,19,23,27,30,54]
["3.5t - 7.5t","400-500km",70,205,"Minutes Driving",263,364,394,404,427,598]
["3.5t - 7.5t","600-700km",9,20,"Number of Stops",1,1,2,3,4,9]
["3.5t - 7.5t","400-500km",70,205,"Speed",41,60,67,66,72,82]
["3.5t - 7.5t","400-500km",70,205,"Trip Time(mins)",296,469,544,579,669,1327]
["7.5 - 10t","600-700km",6,10,"Count of Days Driving",1,1,1,1,2,2]
["10 - 20t","700km+",57,175,"Daily kms Travelled",700,721,759,779,799,1075]
["7.5 - 10t","600-700km",6,10,"Length of Stops(mins)",23,28,33,32,38,40]
["10 - 20t","700km+",57,175,"Minutes Driving",549,628,675,708,713,1472]
["7.5 - 10t","600-700km",6,10,"Number of Stops",1,3,3,3,4,5]
["10 - 20t","700km+",57,175,"Speed",30,65,69,68,72,80]
["10 - 20t","700km+",57,175,"Trip Time(mins)",588,743,812,1002,901,3338]
["30t+","700km+",271,3926,"Count of Days Driving",1,4,11,14,21,44]
["7.5 - 10t","500-600km",20,75,"Daily kms Travelled",500,514,534,538,560,587]
["30t+","700km+",271,3926,"Length of Stops(mins)",15,19,23,28,30,89]
["7.5 - 10t","500-600km",20,75,"Minutes Driving",398,458,490,499,542,657]
["30t+","700km+",271,3926,"Number of Stops",1,3,5,6,8,15]
["7.5 - 10t","500-600km",20,75,"Speed",47,61,65,66,70,84]
["7.5 - 10t","500-600km",20,75,"Trip Time(mins)",439,593,662,681,767,1026]
["10 - 20t","700km+",57,175,"Count of Days Driving",1,1,3,5,8,11]
["3.5t - 7.5t","500-600km",15,44,"Daily kms Travelled",510,525,539,541,558,596]
["25 - 30t","700km+",201,1301,"Length of Stops(mins)",15,22,30,36,40,122]
["3.5t - 7.5t","500-600km",15,44,"Minutes Driving",385,442,475,472,485,621]
["25 - 30t","700km+",201,1301,"Number of Stops",1,2,3,4,5,12]
["3.5t - 7.5t","500-600km",15,44,"Speed",50,66,70,70,72,89]
["3.5t - 7.5t","500-600km",15,44,"Trip Time(mins)",410,551,597,638,654,1147]
["20 - 25t","700km+",208,1246,"Count of Days Driving",1,3,10,16,23,55]
["3.5t - 7.5t","600-700km",9,20,"Daily kms Travelled",602,610,647,640,657,691]
["20 - 25t","700km+",208,1246,"Length of Stops(mins)",15,21,28,44,52,157]
["3.5t - 7.5t","600-700km",9,20,"Minutes Driving",474,516,546,558,562,772]
["20 - 25t","700km+",208,1246,"Number of Stops",1,2,2,3,3,8]
["3.5t - 7.5t","600-700km",9,20,"Speed",49,70,73,70,73,76]
["3.5t - 7.5t","600-700km",9,20,"Trip Time(mins)",535,621,662,692,679,1041]
["25 - 30t","700km+",201,1301,"Count of Days Driving",1,2,7,12,19,38]
["3.5t - 7.5t","700km+",5,16,"Daily kms Travelled",701,732,735,822,905,1065]
["10 - 20t","700km+",57,175,"Length of Stops(mins)",16,20,24,36,33,200]
["3.5t - 7.5t","700km+",5,16,"Minutes Driving",627,647,702,714,771,830]
["10 - 20t","700km+",57,175,"Number of Stops",1,2,2,4,4,15]
["3.5t - 7.5t","700km+",5,16,"Speed",59,66,69,69,73,77]
["3.5t - 7.5t","700km+",5,16,"Trip Time(mins)",799,836,896,1058,1021,1838]
["3.5t - 7.5t","700km+",5,16,"Count of Days Driving",1,1,1,1,2,2]
["7.5 - 10t","700km+",4,15,"Daily kms Travelled",723,735,743,755,773,801]
["3.5t - 7.5t","700km+",5,16,"Length of Stops(mins)",21,23,28,32,30,64]
["7.5 - 10t","700km+",4,15,"Minutes Driving",583,624,658,642,665,678]
["3.5t - 7.5t","700km+",5,16,"Number of Stops",1,2,4,6,7,17]
["7.5 - 10t","700km+",4,15,"Speed",67,70,71,71,71,74]
["7.5 - 10t","700km+",4,15,"Trip Time(mins)",686,784,814,803,821,907]
["7.5 - 10t","700km+",4,15,"Count of Days Driving",1,2,2,2,3,3]
["7.5 - 10t","600-700km",6,10,"Daily kms Travelled",608,625,629,637,652,669]
["7.5 - 10t","700km+",4,15,"Length of Stops(mins)",19,22,28,26,28,32]
["7.5 - 10t","600-700km",6,10,"Minutes Driving",477,539,588,573,606,654]
["7.5 - 10t","700km+",4,15,"Number of Stops",2,4,4,4,4,5]
["7.5 - 10t","600-700km",6,10,"Speed",56,64,65,67,72,79]
["7.5 - 10t","600-700km",6,10,"Trip Time(mins)",548,680,758,751,840,906]

{"sheet":"vehicle_weight_category_machine","index":12,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["Vehicle Weight Category","Machine Count"]
["3.5t - 7.5t",5217]
["7.5 - 10t",2580]
["10 - 20t",8098]
["20 - 25t",10090]
["25 - 30t",5561]
["30t+",3727]

{"sheet":"stats output","index":13,"n_rows":49,"n_cols":16,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["vehicleweightcategory","distanceband","machinecount","tripcount","tot_machines","mean_count_of_days_driving","mean_daily_kms_travelled","mean_length_of_stops","mean_minutes_driving","mean_number_of_stops","mean_speed","mean_trip_time","tot_trips","perc_trips","tot_days","perc_days"]
["10 - 20t","0-100km",8033,448989,8098,93,37,30,72,2,31,185,628765,0.71408077739696074,222,0.41891891891891891]
["10 - 20t","100-200km",4850,133445,8098,51,139,28,198,3,45,396,628765,0.21223350536368912,222,0.22972972972972974]
["10 - 20t","200-300km",2451,33207,8098,29,239,27,289,3,53,494,628765,5.2813054161729739E-2,222,0.13063063063063063]
["10 - 20t","300-400km",1074,8813,8098,17,340,27,359,3,60,558,628765,1.4016365414741596E-2,222,7.6576576576576572E-2]
["10 - 20t","400-500km",454,2971,8098,14,436,28,421,3,64,599,628765,4.725135782048937E-3,222,6.3063063063063057E-2]
["10 - 20t","500-600km",188,847,8098,8,546,29,507,3,66,691,628765,1.3470851590021708E-3,222,3.6036036036036036E-2]
["10 - 20t","600-700km",97,318,8098,5,640,35,591,3,68,771,628765,5.0575334186858363E-4,222,2.2522522522522521E-2]
["10 - 20t","700km+",57,175,8098,5,779,36,708,4,68,1002,628765,2.783233799591262E-4,222,2.2522522522522521E-2]
["20 - 25t","0-100km",9992,524287,10090,72,38,27,70,2,31,163,836129,0.62704080351237668,203,0.35467980295566504]
["20 - 25t","100-200km",7625,203627,10090,39,141,27,184,3,48,336,836129,0.24353538748207512,203,0.19211822660098521]
["20 - 25t","200-300km",5197,66939,10090,21,241,26,273,3,55,432,836129,8.0058220681258507E-2,203,0.10344827586206896]
["20 - 25t","300-400km",3080,24737,10090,14,342,27,356,3,59,513,836129,2.9585147746340575E-2,203,6.8965517241379309E-2]
["20 - 25t","400-500km",1523,9809,10090,12,442,28,432,3,63,592,836129,1.173144335383655E-2,203,5.9113300492610835E-2]
["20 - 25t","500-600km",693,3728,10090,9,544,31,508,3,65,669,836129,4.4586421473241569E-3,203,4.4334975369458129E-2]
["20 - 25t","600-700km",329,1756,10090,20,643,34,587,3,67,749,836129,2.1001544020121297E-3,203,9.8522167487684734E-2]
["20 - 25t","700km+",208,1246,10090,16,806,44,698,3,70,912,836129,1.4902006747762606E-3,203,7.8817733990147784E-2]
["25 - 30t","0-100km",5446,260854,5561,74,40,33,71,2,33,169,539055,0.48390980512192633,223,0.33183856502242154]
["25 - 30t","100-200km",4320,149319,5561,47,144,31,176,3,51,330,539055,0.27700141915017951,223,0.21076233183856502]
["25 - 30t","200-300km",3282,71481,5561,29,243,31,263,3,57,426,539055,0.13260427971171773,223,0.13004484304932734]
["25 - 30t","300-400km",2285,34081,5561,22,343,31,345,3,61,516,539055,6.3223604270436232E-2,223,9.8654708520179366E-2]
["25 - 30t","400-500km",1297,14350,5561,18,442,32,426,4,63,608,539055,2.6620660229475658E-2,223,8.0717488789237665E-2]
["25 - 30t","500-600km",682,5460,5561,11,540,32,504,4,65,695,539055,1.0128836575117567E-2,223,4.9327354260089683E-2]
["25 - 30t","600-700km",323,2209,5561,10,643,34,575,4,68,765,539055,4.0979120868928033E-3,223,4.4843049327354258E-2]
["25 - 30t","700km+",201,1301,5561,12,802,36,697,4,70,909,539055,2.413482854254204E-3,223,5.3811659192825115E-2]
["3.5t - 7.5t","0-100km",5158,227495,5217,91,30,30,53,2,33,146,272913,0.83358066490053606,162,0.56172839506172845]
["3.5t - 7.5t","100-200km",2048,36722,5217,40,136,32,176,3,50,377,272913,0.13455570090101973,162,0.24691358024691357]
["3.5t - 7.5t","200-300km",792,7201,5217,17,234,32,265,4,55,505,272913,2.638569800632436E-2,162,0.10493827160493827]
["3.5t - 7.5t","300-400km",249,1210,5217,8,336,33,346,4,60,588,272913,4.4336473528193967E-3,162,4.9382716049382713E-2]
["3.5t - 7.5t","400-500km",70,205,5217,2,437,28,404,4,66,579,272913,7.5115513002312095E-4,162,1.2345679012345678E-2]
["3.5t - 7.5t","500-600km",15,44,5217,2,541,32,472,3,70,638,272913,1.6122354010252352E-4,162,1.2345679012345678E-2]
["3.5t - 7.5t","600-700km",9,20,5217,1,640,27,558,3,70,692,272913,7.3283427319328871E-5,162,6.1728395061728392E-3]
["3.5t - 7.5t","700km+",5,16,5217,1,822,32,714,6,69,1058,272913,5.8626741855463098E-5,162,6.1728395061728392E-3]
["7.5 - 10t","0-100km",2564,152431,2580,100,32,28,62,2,30,174,188972,0.80663272865821389,217,0.46082949308755761]
["7.5 - 10t","100-200km",1250,28491,2580,47,137,27,189,4,47,406,188972,0.15076836780052072,217,0.21658986175115208]
["7.5 - 10t","200-300km",562,6251,2580,36,240,26,273,4,55,500,188972,3.3078974662913027E-2,217,0.16589861751152074]
["7.5 - 10t","300-400km",197,1359,2580,10,337,25,352,4,59,577,188972,7.1915416040471605E-3,217,4.6082949308755762E-2]
["7.5 - 10t","400-500km",60,340,2580,17,436,29,417,4,64,605,188972,1.7992083483267362E-3,217,7.8341013824884786E-2]
["7.5 - 10t","500-600km",20,75,2580,4,538,27,499,4,66,681,188972,3.9688419448383888E-4,217,1.8433179723502304E-2]
["7.5 - 10t","600-700km",6,10,2580,1,637,32,573,3,67,751,188972,5.291789259784518E-5,217,4.608294930875576E-3]
["7.5 - 10t","700km+",4,15,2580,2,755,26,642,4,71,803,188972,7.9376838896767774E-5,217,9.2165898617511521E-3]
["30t+","0-100km",3635,105924,3727,52,39,26,56,1,36,113,314710,0.33657653077436372,219,0.23744292237442921]
["30t+","100-200km",2926,76845,3727,38,146,26,161,2,57,254,314710,0.24417717899018143,219,0.17351598173515981]
["30t+","200-300km",2408,55644,3727,31,245,27,250,3,60,369,314710,0.17681039687331193,219,0.14155251141552511]
["30t+","300-400km",1847,34059,3727,25,344,27,338,3,62,481,314710,0.10822344380540816,219,0.11415525114155251]
["30t+","400-500km",1173,20053,3727,21,445,27,427,4,63,599,314710,6.3718979377839921E-2,219,9.5890410958904104E-2]
["30t+","500-600km",744,11497,3727,19,545,27,510,4,65,704,314710,3.6532045375107243E-2,219,8.6757990867579904E-2]
["30t+","600-700km",428,6762,3727,19,644,26,590,5,66,813,314710,2.1486447840869373E-2,219,8.6757990867579904E-2]
["30t+","700km+",271,3926,3727,14,794,28,708,6,68,956,314710,1.2474976962918242E-2,219,6.3926940639269403E-2]