{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Introduction","How to Use","Fuel Selection","Fuel Selection-2","Fleet Inputs","Summary Tables","Summary Graphs - Fleet","Fleet Inputs-2","Summary Graphs - Bus Type","Default Cost Data","Default Emissions Data","Capital-Financing Calc","Total Operating Cost Calc","Fuel economy by speed","List of Terms","Supplementary Data"],"not_rendered":{"charts":26,"images":24,"macros":1,"external_links":1,"defined_names":10,"comments":8,"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":"Introduction","index":0,"n_rows":21,"n_cols":24,"rows_kept":21,"cut":false,"hidden":false,"merged":[[6,1,6,13],[9,1,9,13],[12,1,12,13],[15,1,15,13],[5,1,5,13],[8,1,8,13],[14,1,14,13],[11,1,11,13]]}
[]
[]
[]
[null,"Costs and Emissions Appraisal Tool for Transit Buses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visual Overview of the Tool"]
[]
[null,"What Is This Model?"]
[null,"This model provides a comprehensive analysis of the lifetime costs and emissions of different bus types. It allows users to compare two different virtual fleets, where each fleet is made up of up to three bus types. "]
[]
[null,"What Do I Need to Run the Model?"]
[null,"Users who have data on their fleets can input those data into the model. Users who lack data can use the default data built into the model.  "]
[]
[null,"Where Do the Data Come From?"]
[null,"Users, of course, have the option of using their own data, but the model also provides the option of using default values for all of the necessary variables. The data are labeled as either cost or emissions data, and the default values are found in the Cost Data and Emissions Data tabs, respectively. The data have been calibrated from a variety of written and operator sources (e.g., 2013 APTA database, U.S. Energy Information Administration's Annual Energy Outlook 2015, 2017 Agência Nacional do Petróleo, Gás Natural e Biocombustíveis, 2014 Instituto Brasileiro de Geografia e Estatístic. Please refer to the Technical Note for full reference). On the basis of country, fuel type, and technology type, the corresponding default value will be pulled from the default sheets."]
[]
[null,"What Kinds of Outputs Does the Model Produce?"]
[null,"The model provides information that helps users make better-informed decisions about whether and how to transition to alternative-fuel buses. It reveals both the annual costs and the annual emissions produced by each bus type and fleet. The model breaks down costs into six categories: capital, depot/infrastructure, overhaul, maintenance, fuel, and operations. The results do not indicate that a particular fuel or technology should be adopted. They are preliminary results that help decision-makers during the bus and fleet selection process."]
[]
[]
["Developed by: Erin Cooper, Erin Kenney, Juan Miguel Velasquez"]
["Contributors: Dario Hidalgo, Anqi Zhao, Magdala Arioli, Xiangyi Li, Thet Hein Tun"]
["2018-12-06"]

{"sheet":"How to Use","index":1,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[[2,1,2,3]]}
[]
[]
[null,"How to Use"]

{"sheet":"Fuel Selection","index":2,"n_rows":123,"n_cols":14,"rows_kept":123,"cut":false,"hidden":false,"merged":[[0,2,1,9],[6,10,8,11],[3,13,3,22],[45,1,52,1],[76,1,81,1],[18,0,26,1]]}
[null,null,"Direction: This page allows users to select six different fuel, technology, and bus size combinations. Users can select the default cost and emissions option or input their own data."]
[]
[null,null,"Country","Brazil ","Option 1","Option 2","Option 3","Option 4","Option 5","Option 6"]
[null,null,null,"Fuel Type","Electric","Ultra Low Sulfur Diesel (10 ppm)","Diesel-Electric Hybrid (10 ppm)","Electric","Ultra Low Sulfur Diesel (10 ppm)",null,null,null,null,"To see the default values, please refer to Default Cost Data and Default Emissions Data pages."]
[null,null,null,"Technology","Electric","Euro III","Euro V","Electric","Euro V"]
[null,null,null,"Bus Size","12m","12m","12m","12m","12m"]
[null,null,"Emissions Factors",null,null,null,null,null,null,null,"Uncheck and recheck box to refresh results."]
[null,null,null,"Units"]
[null,null,"Carbon dioxide (CO2)","g/L",0,2603,2352,0,2603,{"$error":"#N/A"}]
[null,null,"Total hydrocarbons (THC)","g/km",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Non-methane hydrocarbons (NMHC)","g/km",0,0.32600000000000001,0.46,0,3.3000000000000002E-2,{"$error":"#N/A"}]
[null,null,"Methane (CH4)","g/km",0,0.06,0.06,0,0.06,{"$error":"#N/A"}]
[null,null,"Nitrogen oxide (NOx)","g/km",0,8.5150000000000006,1.7030000000000003,0,2.1030000000000002,{"$error":"#N/A"}]
[null,null,"Nitrous oxide (N2O)","g/km",0,0.03,0.03,0,0.03,{"$error":"#N/A"}]
[null,null,"Nitric Oxide (NO)","g/km",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Particulate matter (PM)","g/km",0,0.154,1.694E-2,0,0.02,{"$error":"#N/A"}]
[null,null,"Carbon monoxide (CO)","g/km",0,1.4870000000000001,1.552,0,0.44,{"$error":"#N/A"}]
[null,null,"Greenhouse gases (GHG/CO2e)","g/km",0,0,0,0,0,{"$error":"#N/A"}]
["Note for \"Upstream GHG/CO2e\": The tool allows the user to account for upstream emissions of different technologies, if data are provided by the user. Working out any upstream emissions to be input in the assessment is a complex exercise. For the moment, the Tool provides one example of an upstream emissions number related to the Brazilian electric grid intensity and is used for the electric technology. This number still does not allow for a life cycle assessment, which requires information about various other emissions (from vehicle production, disposal, etc.). ",null,"Upstream GHG/CO2e","g/km",179,0,0,179,0,{"$error":"#N/A"}]
[null,null,"Total GHG/CO2e","g/km",179,0,0,179,0,{"$error":"#N/A"}]
[]
[null,null,"Fleet-Specific Data"]
[null,null,null,"Units"]
[null,null,"Useful life of bus","years",15,10,12,15,10,{"$error":"#N/A"}]
[null,null,"Final purchase price for a single bus","$/bus",537500,215000,322500,537500,215000,{"$error":"#N/A"}]
[null,null,"Residual value","% of final purchase price",0.05,0.1,0.1,0.05,0.1,{"$error":"#N/A"}]
[null,null,"Down payment","% of total cost",0.2,0.2,0.2,0.2,0.2,{"$error":"#N/A"}]
[null,null,"Loan interest rate","%",9.4E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.4E-2,9.9000000000000005E-2,{"$error":"#N/A"}]
[null,null,"Loan lifetime","years",14,9,9,14,9,{"$error":"#N/A"}]
[]
[null,null,"Annual Operations Data"]
[null,null,null,"Units"]
[null,null,"Total cost of driver and on-board labor","$/year/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Energy use","kwh/km",1.3,0,0,1.3,0,{"$error":"#N/A"}]
[null,null,"Energy cost","$/kwh",0.215,0,0,0.215,0,{"$error":"#N/A"}]
[null,null,"Fuel economy/consumption","L/100 km",0,45,41.5,0,45,{"$error":"#N/A"}]
[null,null,"Fuel cost","$/L",0,1.43,1.43,0,1.43,{"$error":"#N/A"}]
[null,null,"Fuel cost projection","%/year",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Fuel additive","$/L",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Fuel station operation costs","$/year/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Insurance ","$/year/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Additional operational costs to include","$/year/bus",0,0,0,0,0,{"$error":"#N/A"}]
[]
[null,null,"Maintenance Data"]
[null,null,null,"Units"]
[null,"Note for \"Fixed Annual Maintenance Cost\": This can be a lump-sum value of all maintenance subcomponents; i.e., if you are using the individual components below, you do NOT need to enter this annual sum but only those incurred annually but not included below.","Fixed annual maintenance cost","$/year/bus",7310,12900,19350,7310,12900,{"$error":"#N/A"}]
[null,null,"Total cost of maintenance labor","$/year/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Brake reline ","$/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Tires","$/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Battery conditioning","$/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"DPF cleaning","$/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Fuel station maintenance ","$/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Lubricant","$/bus",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Additional maintenance costs to include ","$/year/bus",0,0,0,0,0,{"$error":"#N/A"}]
[]
[null,null,"Overhaul or Retrofitting  (Optional)"]
[null,null,null,"Units"]
[null,null,"Engine overhaul","$/bus ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Transmission overhaul","$/bus ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"CNG fuel system overhaul","$/bus ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Hybrid system overhaul","$/bus ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Battery replacement","$/bus ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Vehicle retrofits","$/bus ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Frequency","years",0,0,0,0,0,{"$error":"#N/A"}]
[]
[null,"Note for \"Additional Infrastructure\": This is not a mandatory input section, and whether or not to include this section depends on the local situation. This option is given so that users can consider the extra infrastructure costs related to fleet upgrade.","Additional Infrastructure (Optional)"]
[null,null,null,"Units"]
[null,null,"Depot/fuel station construction","$ ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Depot/fuel station construction quantity",null,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,"INCLUDES: ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Depot/fuel station retrofit","$ ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Depot/fuel station retrofit quantity",null,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,"INCLUDES: ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Special tools","$ ",0,0,0,0,0,{"$error":"#N/A"}]
[null,null,"Special tools quantity",null,0,0,0,0,0,{"$error":"#N/A"}]
[null,null,null,"INCLUDES: ",0,0,0,0,0,{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"US","12m"]
[null,null,null,"Brazil ","18m"]
[]
[]
[null,null,null,null,"Biodiesel 100%","Diesel Particulate Filter (DPF)"]
[null,null,null,null,"Biodiesel 20%","Electric"]
[null,null,null,null,"Diesel (150 ppm +)","EPA 2007"]
[null,null,null,null,"Diesel-Electric Hybrid (10 ppm)","EPA 2010"]
[null,null,null,null,"Diesel-Electric Hybrid (15 ppm)","Euro II"]
[null,null,null,null,"Electric","Euro III"]
[null,null,null,null,"Low Sulfur Diesel (50 ppm)","Euro V"]
[null,null,null,null,"Natural Gas","Euro V-VI"]
[null,null,null,null,"Ultra Low Sulfur Diesel (10 ppm)","Exhaust Gas Recirculation (EGR)"]
[null,null,null,null,"Ultra Low Sulfur Diesel (15 ppm)","Oxidation Catalyst (OC)"]
[null,null,null,null,null,"Selective Catalyst Reduction (SCR)"]
[null,null,null,null,null,"Three-Way Catalyst (3WC)"]

{"sheet":"Fuel Selection-2","index":3,"n_rows":123,"n_cols":10,"rows_kept":123,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Directions:","On this page you can select up to 6 different fuel, technology, and bus size combinations. If cost and emissions defaults are available, they will populate. You can also enter your own data."]
[null,null,"Country",{"$f":"IF('Fuel Selection'!D3=0,\"\",'Fuel Selection'!D3)","v":"Brazil "},"Fuel Type 1","Fuel Type 2","Fuel Type 3","Fuel Type 4","Fuel Type 5","Fuel Type 6"]
[null,null,null,"Select from list",{"$f":"'Fuel Selection'!E4","v":"Electric"},{"$f":"'Fuel Selection'!F4","v":"Ultra Low Sulfur Diesel (10 ppm)"},{"$f":"'Fuel Selection'!G4","v":"Diesel-Electric Hybrid (10 ppm)"},{"$f":"'Fuel Selection'!H4","v":"Electric"},{"$f":"'Fuel Selection'!I4","v":"Ultra Low Sulfur Diesel (10 ppm)"},{"$f":"'Fuel Selection'!J4","v":0}]
[null,null,null,"Technology",{"$f":"'Fuel Selection'!E5","v":"Electric"},{"$f":"'Fuel Selection'!F5","v":"Euro III"},{"$f":"'Fuel Selection'!G5","v":"Euro V"},{"$f":"'Fuel Selection'!H5","v":"Electric"},{"$f":"'Fuel Selection'!I5","v":"Euro V"},{"$f":"'Fuel Selection'!J5","v":0}]
[null,null,null,"Bus size",{"$f":"'Fuel Selection'!E6","v":"12m"},{"$f":"'Fuel Selection'!F6","v":"12m"},{"$f":"'Fuel Selection'!G6","v":"12m"},{"$f":"'Fuel Selection'!H6","v":"12m"},{"$f":"'Fuel Selection'!I6","v":"12m"},{"$f":"'Fuel Selection'!J6","v":0}]
[null,null,"Emissions Factors"]
[null,null,null,"Units"]
[null,null,"Carbon Dioxide (CO2)","g/km",{"$f":"INDEX('Default Emissions Data'!$B5:$AN5,MATCH($D$3&E4&E5&E6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B5:$AN5,MATCH($D$3&F4&F5&F6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":2603},{"$f":"INDEX('Default Emissions Data'!$B5:$AN5,MATCH($D$3&G4&G5&G6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":2352},{"$f":"INDEX('Default Emissions Data'!$B5:$AN5,MATCH($D$3&H4&H5&H6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B5:$AN5,MATCH($D$3&I4&I5&I6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":2603},{"$f":"INDEX('Default Emissions Data'!$B5:$AN5,MATCH($D$3&J4&J5&J6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Total Hydrocarbons (THC)","g/km",{"$f":"INDEX('Default Emissions Data'!$B$6:$AN$6,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B$6:$AN$6,MATCH($D$3&F4&F5&F6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B$6:$AN$6,MATCH($D$3&G4&G5&G6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B$6:$AN$6,MATCH($D$3&H4&H5&H6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B$6:$AN$6,MATCH($D$3&I4&I5&I6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B$6:$AN$6,MATCH($D$3&J4&J5&J6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Non-methane hydrocarbons (NMHC)","g/km",{"$f":"INDEX('Default Emissions Data'!$B7:$AN7,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B7:$AN7,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.32600000000000001},{"$f":"INDEX('Default Emissions Data'!$B7:$AN7,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.46},{"$f":"INDEX('Default Emissions Data'!$B7:$AN7,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B7:$AN7,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":3.3000000000000002E-2},{"$f":"INDEX('Default Emissions Data'!$B7:$AN7,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Methane (CH4)","g/km",{"$f":"INDEX('Default Emissions Data'!$B8:$AN8,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B8:$AN8,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.06},{"$f":"INDEX('Default Emissions Data'!$B8:$AN8,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.06},{"$f":"INDEX('Default Emissions Data'!$B8:$AN8,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B8:$AN8,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.06},{"$f":"INDEX('Default Emissions Data'!$B8:$AN8,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Nitrogen Oxide (Nox)","g/km",{"$f":"INDEX('Default Emissions Data'!$B9:$AN9,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B9:$AN9,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":8.5150000000000006},{"$f":"INDEX('Default Emissions Data'!$B9:$AN9,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":1.7030000000000003},{"$f":"INDEX('Default Emissions Data'!$B9:$AN9,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B9:$AN9,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":2.1030000000000002},{"$f":"INDEX('Default Emissions Data'!$B9:$AN9,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Nitrous Oxide (N2O)","g/km",{"$f":"INDEX('Default Emissions Data'!$B10:$AN10,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B10:$AN10,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.03},{"$f":"INDEX('Default Emissions Data'!$B10:$AN10,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.03},{"$f":"INDEX('Default Emissions Data'!$B10:$AN10,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B10:$AN10,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.03},{"$f":"INDEX('Default Emissions Data'!$B10:$AN10,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Nitric Oxide (NO)","g/km",{"$f":"INDEX('Default Emissions Data'!$B11:$AN11,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B11:$AN11,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B11:$AN11,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B11:$AN11,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B11:$AN11,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B11:$AN11,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Particulate Matter (PM)","g/km",{"$f":"INDEX('Default Emissions Data'!$B12:$AN12,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B12:$AN12,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.154},{"$f":"INDEX('Default Emissions Data'!$B12:$AN12,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":1.694E-2},{"$f":"INDEX('Default Emissions Data'!$B12:$AN12,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B12:$AN12,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.02},{"$f":"INDEX('Default Emissions Data'!$B12:$AN12,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Carbon Monoxide (CO)","g/km",{"$f":"INDEX('Default Emissions Data'!$B13:$AN13,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B13:$AN13,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":1.4870000000000001},{"$f":"INDEX('Default Emissions Data'!$B13:$AN13,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":1.552},{"$f":"INDEX('Default Emissions Data'!$B13:$AN13,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B13:$AN13,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0.44},{"$f":"INDEX('Default Emissions Data'!$B13:$AN13,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Greenhouse Gases (GHG/CO2e)","g/km",{"$f":"INDEX('Default Emissions Data'!$B14:$AN14,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B14:$AN14,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B14:$AN14,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B14:$AN14,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B14:$AN14,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B14:$AN14,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Upstream GHG/CO2e","g/km",{"$f":"INDEX('Default Emissions Data'!$B15:$AN15,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":179},{"$f":"INDEX('Default Emissions Data'!$B15:$AN15,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B15:$AN15,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B15:$AN15,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":179},{"$f":"INDEX('Default Emissions Data'!$B15:$AN15,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B15:$AN15,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Total GHG","g/km",{"$f":"INDEX('Default Emissions Data'!$B16:$AN16,MATCH($D$3&E$4&E$5&E$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":179},{"$f":"INDEX('Default Emissions Data'!$B16:$AN16,MATCH($D$3&F$4&F$5&F$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B16:$AN16,MATCH($D$3&G$4&G$5&G$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B16:$AN16,MATCH($D$3&H$4&H$5&H$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":179},{"$f":"INDEX('Default Emissions Data'!$B16:$AN16,MATCH($D$3&I$4&I$5&I$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":0},{"$f":"INDEX('Default Emissions Data'!$B16:$AN16,MATCH($D$3&J$4&J$5&J$6,'Default Emissions Data'!$B$1:$AQ$1&'Default Emissions Data'!$B$2:$AQ$2&'Default Emissions Data'!$B$3:$AQ$3&'Default Emissions Data'!$B$4:$AQ$4,0))","v":{"$error":"#N/A"}}]
[]
[null,null,"Fleet-Specific Data"]
[null,null,null,"Units"]
[null,null,"Useful life of bus","years",{"$f":"INDEX('Default Cost Data'!$C7:$N7,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":15},{"$f":"INDEX('Default Cost Data'!$C7:$N7,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":10},{"$f":"INDEX('Default Cost Data'!$C7:$N7,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":12},{"$f":"INDEX('Default Cost Data'!$C7:$N7,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":15},{"$f":"INDEX('Default Cost Data'!$C7:$N7,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":10},{"$f":"INDEX('Default Cost Data'!$C7:$N7,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Final purchase price for a single bus","$/bus",{"$f":"INDEX('Default Cost Data'!$C8:$N8,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":537500},{"$f":"INDEX('Default Cost Data'!$C8:$N8,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":215000},{"$f":"INDEX('Default Cost Data'!$C8:$N8,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":322500},{"$f":"INDEX('Default Cost Data'!$C8:$N8,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":537500},{"$f":"INDEX('Default Cost Data'!$C8:$N8,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":215000},{"$f":"INDEX('Default Cost Data'!$C8:$N8,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Residual value","% of  final purchase price",{"$f":"INDEX('Default Cost Data'!$C9:$N9,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.05},{"$f":"INDEX('Default Cost Data'!$C9:$N9,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.1},{"$f":"INDEX('Default Cost Data'!$C9:$N9,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.1},{"$f":"INDEX('Default Cost Data'!$C9:$N9,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.05},{"$f":"INDEX('Default Cost Data'!$C9:$N9,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.1},{"$f":"INDEX('Default Cost Data'!$C9:$N9,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Down payment","% of total cost",{"$f":"INDEX('Default Cost Data'!$C10:$N10,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.2},{"$f":"INDEX('Default Cost Data'!$C10:$N10,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.2},{"$f":"INDEX('Default Cost Data'!$C10:$N10,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.2},{"$f":"INDEX('Default Cost Data'!$C10:$N10,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.2},{"$f":"INDEX('Default Cost Data'!$C10:$N10,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.2},{"$f":"INDEX('Default Cost Data'!$C10:$N10,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Loan interest rate","%",{"$f":"INDEX('Default Cost Data'!$C11:$N11,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":9.4E-2},{"$f":"INDEX('Default Cost Data'!$C11:$N11,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":9.9000000000000005E-2},{"$f":"INDEX('Default Cost Data'!$C11:$N11,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":9.9000000000000005E-2},{"$f":"INDEX('Default Cost Data'!$C11:$N11,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":9.4E-2},{"$f":"INDEX('Default Cost Data'!$C11:$N11,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":9.9000000000000005E-2},{"$f":"INDEX('Default Cost Data'!$C11:$N11,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Loan lifetime","years",{"$f":"INDEX('Default Cost Data'!$C12:$N12,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":14},{"$f":"INDEX('Default Cost Data'!$C12:$N12,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":9},{"$f":"INDEX('Default Cost Data'!$C12:$N12,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":9},{"$f":"INDEX('Default Cost Data'!$C12:$N12,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":14},{"$f":"INDEX('Default Cost Data'!$C12:$N12,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":9},{"$f":"INDEX('Default Cost Data'!$C12:$N12,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[]
[null,null,"Annual Operations Data"]
[null,null,null,"Units"]
[null,null,"Total cost of driver and on-board labor","$/year/bus",{"$f":"INDEX('Default Cost Data'!$C16:$N16,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C16:$N16,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C16:$N16,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C16:$N16,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C16:$N16,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C16:$N16,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Energy Use","kwh/km",{"$f":"INDEX('Default Cost Data'!$C17:$N17,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":1.3},{"$f":"INDEX('Default Cost Data'!$C17:$N17,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C17:$N17,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C17:$N17,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":1.3},{"$f":"INDEX('Default Cost Data'!$C17:$N17,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C17:$N17,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Energy Cost","$/kwh",{"$f":"INDEX('Default Cost Data'!$C18:$N18,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.215},{"$f":"INDEX('Default Cost Data'!$C18:$N18,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C18:$N18,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C18:$N18,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0.215},{"$f":"INDEX('Default Cost Data'!$C18:$N18,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C18:$N18,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Fuel consumption","L/100 km",{"$f":"INDEX('Default Cost Data'!$C19:$N19,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C19:$N19,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":45},{"$f":"INDEX('Default Cost Data'!$C19:$N19,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":41.5},{"$f":"INDEX('Default Cost Data'!$C19:$N19,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C19:$N19,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":45},{"$f":"INDEX('Default Cost Data'!$C19:$N19,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Fuel cost","$/L",{"$f":"INDEX('Default Cost Data'!$C20:$N20,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C20:$N20,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":1.4319},{"$f":"INDEX('Default Cost Data'!$C20:$N20,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":1.4319},{"$f":"INDEX('Default Cost Data'!$C20:$N20,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C20:$N20,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":1.4319},{"$f":"INDEX('Default Cost Data'!$C20:$N20,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Fuel cost projection","%/year",{"$f":"INDEX('Default Cost Data'!$C21:$N21,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C21:$N21,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C21:$N21,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C21:$N21,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C21:$N21,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C21:$N21,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Fuel additive","$/L",{"$f":"INDEX('Default Cost Data'!$C22:$N22,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C22:$N22,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C22:$N22,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C22:$N22,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C22:$N22,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C22:$N22,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Fuel station operation costs","$/year/bus",{"$f":"INDEX('Default Cost Data'!$C23:$N23,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C23:$N23,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C23:$N23,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C23:$N23,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C23:$N23,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C23:$N23,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Insurance ","$/year/bus",{"$f":"INDEX('Default Cost Data'!$C24:$N24,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C24:$N24,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C24:$N24,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C24:$N24,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C24:$N24,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C24:$N24,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Additional operational costs to include","$/year/bus",{"$f":"INDEX('Default Cost Data'!$C25:$N25,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C25:$N25,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C25:$N25,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C25:$N25,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C25:$N25,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C25:$N25,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[]
[null,null,"Maintenance Data"]
[null,null,null,"Units"]
[null,null,"Fixed annual maintenance cost","$/year/bus",{"$f":"INDEX('Default Cost Data'!$C29:$N29,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":7310},{"$f":"INDEX('Default Cost Data'!$C29:$N29,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":12900},{"$f":"INDEX('Default Cost Data'!$C29:$N29,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":19350},{"$f":"INDEX('Default Cost Data'!$C29:$N29,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":7310},{"$f":"INDEX('Default Cost Data'!$C29:$N29,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":12900},{"$f":"INDEX('Default Cost Data'!$C29:$N29,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Total cost of maintenance labor","$/year/bus",{"$f":"INDEX('Default Cost Data'!$C30:$N30,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C30:$N30,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C30:$N30,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C30:$N30,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C30:$N30,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C30:$N30,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Brake reline ","$/bus",{"$f":"INDEX('Default Cost Data'!$C31:$N31,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C31:$N31,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C31:$N31,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C31:$N31,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C31:$N31,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C31:$N31,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C32:$N32,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C32:$N32,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C32:$N32,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C32:$N32,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C32:$N32,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C32:$N32,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Tires","$/bus",{"$f":"INDEX('Default Cost Data'!$C33:$N33,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C33:$N33,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C33:$N33,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C33:$N33,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C33:$N33,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C33:$N33,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C34:$N34,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C34:$N34,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C34:$N34,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C34:$N34,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C34:$N34,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C34:$N34,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Battery conditioning","$/bus",{"$f":"INDEX('Default Cost Data'!$C35:$N35,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C35:$N35,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C35:$N35,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C35:$N35,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C35:$N35,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C35:$N35,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C36:$N36,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C36:$N36,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C36:$N36,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C36:$N36,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C36:$N36,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C36:$N36,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"DPF cleaning","$/bus",{"$f":"INDEX('Default Cost Data'!$C37:$N37,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C37:$N37,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C37:$N37,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C37:$N37,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C37:$N37,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C37:$N37,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C38:$N38,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C38:$N38,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C38:$N38,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C38:$N38,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C38:$N38,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C38:$N38,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Fuel station maintenance ","$/bus",{"$f":"INDEX('Default Cost Data'!$C39:$N39,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C39:$N39,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C39:$N39,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C39:$N39,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C39:$N39,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C39:$N39,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C40:$N40,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C40:$N40,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C40:$N40,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C40:$N40,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C40:$N40,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C40:$N40,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Lubricant","$/bus",{"$f":"INDEX('Default Cost Data'!$C41:$N41,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C41:$N41,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C41:$N41,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C41:$N41,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C41:$N41,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C41:$N41,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C42:$N42,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C42:$N42,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C42:$N42,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C42:$N42,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C42:$N42,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C42:$N42,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Additional maintenance costs to include ","$/year/bus",{"$f":"INDEX('Default Cost Data'!$C43:$N43,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C43:$N43,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C43:$N43,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C43:$N43,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C43:$N43,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C43:$N43,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[]
[null,null,"Overhaul or Retrofitting  (optional)"]
[null,null,null,"Units"]
[null,null,"Engine overhaul","$/bus ; years",{"$f":"INDEX('Default Cost Data'!$C47:$N47,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C47:$N47,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C47:$N47,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C47:$N47,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C47:$N47,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C47:$N47,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C48:$N48,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C48:$N48,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C48:$N48,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C48:$N48,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C48:$N48,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C48:$N48,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Transmission overhaul","$/bus ; years",{"$f":"INDEX('Default Cost Data'!$C49:$N49,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C49:$N49,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C49:$N49,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C49:$N49,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C49:$N49,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C49:$N49,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C50:$N50,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C50:$N50,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C50:$N50,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C50:$N50,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C50:$N50,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C50:$N50,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"CNG fuel system overhaul","$/bus ; years",{"$f":"INDEX('Default Cost Data'!$C51:$N51,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C51:$N51,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C51:$N51,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C51:$N51,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C51:$N51,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C51:$N51,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C52:$N52,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C52:$N52,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C52:$N52,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C52:$N52,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C52:$N52,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C52:$N52,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Hybrid system overhaul","$/bus ; years",{"$f":"INDEX('Default Cost Data'!$C53:$N53,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C53:$N53,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C53:$N53,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C53:$N53,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C53:$N53,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C53:$N53,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C54:$N54,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C54:$N54,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C54:$N54,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C54:$N54,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C54:$N54,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C54:$N54,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Battery replacement","$/bus ; years",{"$f":"INDEX('Default Cost Data'!$C55:$N55,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C55:$N55,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C55:$N55,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C55:$N55,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C55:$N55,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C55:$N55,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C56:$N56,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C56:$N56,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C56:$N56,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C56:$N56,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C56:$N56,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C56:$N56,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Vehicle retrofits","$/bus ; years",{"$f":"INDEX('Default Cost Data'!$C57:$N57,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C57:$N57,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C57:$N57,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C57:$N57,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C57:$N57,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C57:$N57,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Frequency",null,{"$f":"INDEX('Default Cost Data'!$C58:$N58,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C58:$N58,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C58:$N58,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C58:$N58,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C58:$N58,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C58:$N58,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[]
[null,null,"Infrastructure (optional)"]
[null,null,null,"Units"]
[null,null,"Depot/Fuel Station Construction","$ ; bus quantity",{"$f":"INDEX('Default Cost Data'!$C62:$N62,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C62:$N62,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C62:$N62,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C62:$N62,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C62:$N62,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C62:$N62,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Depot/Fuel Station Construction Quantity",null,{"$f":"INDEX('Default Cost Data'!$C63:$N63,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C63:$N63,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C63:$N63,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C63:$N63,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C63:$N63,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C63:$N63,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,null,"INCLUDES: ",{"$f":"INDEX('Default Cost Data'!$C64:$N64,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C64:$N64,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C64:$N64,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C64:$N64,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C64:$N64,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C64:$N64,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Depot/Fuel Station Retrofit","$ ; bus quantity",{"$f":"INDEX('Default Cost Data'!$C65:$N65,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C65:$N65,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C65:$N65,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C65:$N65,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C65:$N65,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C65:$N65,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Depot/Fuel Station Retrofit Quantity",null,{"$f":"INDEX('Default Cost Data'!$C66:$N66,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C66:$N66,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C66:$N66,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C66:$N66,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C66:$N66,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C66:$N66,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,null,"INCLUDES: ",{"$f":"INDEX('Default Cost Data'!$C67:$N67,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C67:$N67,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C67:$N67,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C67:$N67,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C67:$N67,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C67:$N67,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Special Tools","$ ; bus quantity",{"$f":"INDEX('Default Cost Data'!$C68:$N68,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C68:$N68,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C68:$N68,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C68:$N68,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C68:$N68,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C68:$N68,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,"Special Tools Quantity",null,{"$f":"INDEX('Default Cost Data'!$C69:$N69,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C69:$N69,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C69:$N69,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C69:$N69,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C69:$N69,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C69:$N69,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[null,null,null,"INCLUDES: ",{"$f":"INDEX('Default Cost Data'!$C70:$N70,MATCH($D$3&E$4&E$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C70:$N70,MATCH($D$3&F$4&F$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C70:$N70,MATCH($D$3&G$4&G$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C70:$N70,MATCH($D$3&H$4&H$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C70:$N70,MATCH($D$3&I$4&I$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":0},{"$f":"INDEX('Default Cost Data'!$C70:$N70,MATCH($D$3&J$4&J$6,'Default Cost Data'!$C$2:$N$2&'Default Cost Data'!$C$3:$N$3&'Default Cost Data'!$C$4:$N$4,0))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"US","12m"]
[null,null,null,"Brazil","18m"]
[null,null,null,"Mexico"]
[null,null,null,"India"]
[null,null,null,null,"Biodiesel 100%","Exhaust Gas Recirculation (EGR)"]
[null,null,null,null,"Biodiesel 20%","Oxidation Catalyst (OC)"]
[null,null,null,null,"Diesel (150 ppm +)","Euro II"]
[null,null,null,null,"Diesel-Electric hybrid (15 ppm)","Euro III"]
[null,null,null,null,"Diesel-Electric hybrid (50 ppm)","EPA 2007"]
[null,null,null,null,"Ethanol","Euro V-VI"]
[null,null,null,null,"Low Sulfur Diesel (50 ppm)","Diesel Particulate Filter (DPF)"]
[null,null,null,null,"Natural Gas","Three-Way Catalyst (3WC)"]
[null,null,null,null,"Ultra Low Sulfur Diesel (15 ppm)","Euro III"]
[null,null,null,null,"Electric","Electric"]
[null,null,null,null,"Ultra Low Sulfur Diesel (10 ppm)","Euro V"]
[null,null,null,null,"Diesel-Electric hybrid (10 ppm)"]

{"sheet":"Fleet Inputs","index":4,"n_rows":116,"n_cols":11,"rows_kept":116,"cut":false,"hidden":false,"merged":[[4,10,5,13],[84,0,87,1],[1,4,1,6],[1,7,1,9],[53,0,58,1],[25,0,33,1],[3,2,3,3]]}
[null,null,"Direction: Users can create two fleets with three different fuel types, by inputting the number of buses, the vehicle kilometers traveled (VKT), and the discount rate."]
[null,null,null,null,"Fleet 1",null,null,"Fleet 2"]
[null,null,"Country",{"$f":"'Fuel Selection-2'!D3","v":"Brazil "},"Bus Type 1","Bus Type 2","Bus Type 3","Bus Type 4","Bus Type 5","Bus Type 6"]
[null,null,null,null,"Option 1","Option 2","Option 5","Option 1","Option 3","Option 2","(Select different bus options here)"]
[null,null,null,"Fuel Selection",{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH('Fleet Inputs'!E4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Electric"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH('Fleet Inputs'!F4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Ultra Low Sulfur Diesel (10 ppm)"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH('Fleet Inputs'!G4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Ultra Low Sulfur Diesel (10 ppm)"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH('Fleet Inputs'!H4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Electric"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH('Fleet Inputs'!I4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Diesel-Electric Hybrid (10 ppm)"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH('Fleet Inputs'!J4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Ultra Low Sulfur Diesel (10 ppm)"},"(If the user wants to \"save\" the selected fleet options, please create a new tab, and copy/paste the options.)"]
[null,null,null,"Technology",{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH('Fleet Inputs'!E4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Electric"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH('Fleet Inputs'!F4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Euro III"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH('Fleet Inputs'!G4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Euro V"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH('Fleet Inputs'!H4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Electric"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH('Fleet Inputs'!I4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Euro V"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH('Fleet Inputs'!J4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Euro III"}]
[null,null,null,"Bus size",{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH('Fleet Inputs'!E4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH('Fleet Inputs'!F4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH('Fleet Inputs'!G4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH('Fleet Inputs'!H4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH('Fleet Inputs'!I4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH('Fleet Inputs'!J4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"}]
[null,null,"Bus Operations"]
[null,null,null,"Units"]
[null,null,"Number of buses",null,2000,100,100,1500,100,300]
[null,null,"Annual (individual) bus distance traveled","km/year/bus",50000,30000,58512,50000,30000,58512]
[null,null,"Discount rate ","%",0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,"Emissions Factors",null,null,null,null,null,null,null,"(Uncheck and recheck box to refresh results)"]
[null,null,null,"Units"]
[null,null,"Carbon dioxide (CO2)","g/L",0,2603,2603,0,2352,2603]
[null,null,"Total hydrocarbons (THC)","g/km",0,0,0,0,0,0]
[null,null,"Non-methane hydrocarbons (NMHC)","g/km",0,0.32600000000000001,3.3000000000000002E-2,0,0.46,0.32600000000000001]
[null,null,"Methane (CH4)","g/km",0,0.06,0.06,0,0.06,0.06]
[null,null,"Nitrogen oxide (NOx)","g/km",0,8.5150000000000006,2.1030000000000002,0,1.7030000000000003,8.5150000000000006]
[null,null,"Nitrous oxide (N2O)","g/km",0,0.03,0.03,0,0.03,0.03]
[null,null,"Nitric oxide (NO)","g/km",0,0,0,0,0,0]
[null,null,"Particulate matter (PM)","g/km",0,0.154,0.02,0,1.694E-2,0.154]
[null,null,"Carbon monoxide (CO)","g/km",0,1.4870000000000001,0.44,0,1.552,1.4870000000000001]
[null,null,"Greenhouse gases (GHG/CO2e)","g/km",0,0,0,0,0,0]
["Note for \"Upstream GHG/CO2e\": The tool allows users to account for upstream emissions of different technologies, if data are provided by the user. Working out any upstream emissions to be input in the assessment is a complex exercise. For the moment, the Tool provides one example of an upstream emissions number related to the Brazilian electric grid intensity and is used for electric technology. This number still does not allow for a life cycle assessment, which requires information about various other emissions (from vehicle production, disposal, etc.).",null,"Upstream GHG/CO2e","g/km",179,0,0,179,0,0]
[null,null,"Total GHG/CO2e","g/km",179,0,0,179,0,0]
[]
[null,null,"Fleet-Specific Data"]
[null,null,null,"Units"]
[null,null,"Useful life of bus","years",15,10,10,15,12,10]
[null,null,"Final purchase price for a single bus","$/bus",537500,215000,215000,537500,322500,215000]
[null,null,"Residual value","% of  final purchase price",0.05,0.1,0.1,0.05,0.1,0.1]
[null,null,"Down payment","% of total cost",0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"Loan interest rate","%",9.4E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.4E-2,9.9000000000000005E-2,9.9000000000000005E-2]
[null,null,"Loan lifetime","years",14,9,9,14,9,9]
[]
[null,null,"Annual Operations Data"]
[null,null,null,"Units"]
[null,null,"Total cost of driver and on-board labor","$/year/bus",0,0,0,0,0,0]
[null,null,"Energy Use","kwh/km",1.3,0,0,1.3,0,0]
[null,null,"Energy Cost","$/kwh",0.22,0,0,0.22,0,0]
[null,null,"Fuel consumption","L/100 km",0,45,45,0,41.5,45]
[null,null,"Fuel cost","$/L",0,1.43,1.43,0,1.43,1.43]
[null,null,"Fuel cost projection","%/year",0,0,0,0,0,0]
[null,null,"Fuel additive","$/L",0,0,0,0,0,0]
[null,null,"Fuel station operation costs","$/year/bus",0,0,0,0,0,0]
[null,null,"Insurance ","$/year/bus",0,0,0,0,0,0]
[null,null,"Additional operational costs to include","$/year/bus",0,0,0,0,0,0]
[]
[null,null,"Maintenance Data"]
[null,null,null,"Units"]
[null,null,"Fixed annual maintenance cost","$/year/bus",7310,12900,12900,7310,19350,12900]
["Note for \"Fixed Annual Maintenance Cost\": This can be a lump-sum value of all maintenance subcomponents; i.e., if you are using the individual components below, you do NOT need to enter this annual sum, but only those incurred annually but not included below.",null,"Total cost of maintenance labor","$/year/bus",0,0,0,0,0,0]
[null,null,"Brake reline ","$/bus",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Tires","$/bus",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Battery conditioning","$/bus",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"DPF cleaning","$/bus",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Fuel station maintenance ","$/bus",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Lubricant","$/bus",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Additional maintenance costs to include ","$/year/bus",0,0,0,0,0,0]
[]
[null,null,"Overhaul or Retrofitting (Optional)"]
[null,null,null,"Units"]
[null,null,"Engine overhaul","$/bus ",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Transmission overhaul","$/bus ",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"CNG fuel system overhaul","$/bus ",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Hybrid system overhaul","$/bus ",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Battery replacement","$/bus ",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[null,null,"Vehicle retrofits","$/bus ",0,0,0,0,0,0]
[null,null,"Frequency","years",0,0,0,0,0,0]
[]
[null,null,"Additional Infrastructure (Optional)"]
["Note for \"Additional Infrastructure\": This is not a mandatory input section, and whether or not to include this section depends on the local situation. This option is given so that users can consider the extra infrastructure costs related to fleet upgrade.",null,null,"Units"]
[null,null,"Depot/fuel station construction","$ ",0,0,0,0,0,0]
[null,null,"Depot/fuel station construction quantity",null,0,0,0,0,0,0]
[null,null,null,"INCLUDES: ",0,0,0,0,0,0]
[null,null,"Depot/fuel station retrofit","$ ",0,0,0,0,0,0]
[null,null,"Depot/Fuel Station Retrofit Quantity",null,0,0,0,0,0,0]
[null,null,null,"INCLUDES: ",0,0,0,0,0,0]
[null,null,"Special tools","$ ",0,0,0,0,0,0]
[null,null,"Special tools quantity",null,0,0,0,0,0,0]
[null,null,null,"INCLUDES: ",0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Option 1"]
[null,null,null,null,"Option 2"]
[null,null,null,null,"Option 3"]
[null,null,null,null,"Option 4"]
[null,null,null,null,"Option 5"]
[null,null,null,null,"Option 6"]

{"sheet":"Summary Tables","index":5,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"COST OUTPUT"]
[null,"Annual Total Cost ($/yr)","Fleet 1","Bus Type 1","Bus Type 2","Bus Type 3","Fleet 2","Bus Type 4","Bus Type 5","Bus Type 6",null,"Annual Unit Cost ($/bus/yr)","Bus Type 1","Bus Type 2","Bus Type 3","Bus Type 4","Bus Type 5","Bus Type 6"]
[null,null,null,{"$f":"'Capital-Financing Calc'!B12","v":"Electric | Electric | 12m"},{"$f":"'Capital-Financing Calc'!I12","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro III | 12m"},{"$f":"'Capital-Financing Calc'!P12","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro V | 12m"},null,{"$f":"'Capital-Financing Calc'!W12","v":"Electric | Electric | 12m"},{"$f":"'Capital-Financing Calc'!AD12","v":"Diesel-Electric Hybrid (10 ppm) | Euro V | 12m"},{"$f":"'Capital-Financing Calc'!AK12","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro III | 12m"},null,null,{"$f":"D4","v":"Electric | Electric | 12m"},{"$f":"E4","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro III | 12m"},{"$f":"F4","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro V | 12m"},{"$f":"H4","v":"Electric | Electric | 12m"},{"$f":"I4","v":"Diesel-Electric Hybrid (10 ppm) | Euro V | 12m"},"Ultra Low Sulfur Diesel (10 ppm) | Euro III | 12m"]
[null,"Operations Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D5:F5),0,D5:F5))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Total Operating Cost Calc'!F25),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$F$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Total Operating Cost Calc'!Z25),0),0)","v":0},{"$f":"IFERROR(IFERROR(IF('Fleet Inputs'!$G$10>0, ('Total Operating Cost Calc'!AT25)/'Fleet Inputs'!$G$31,0),\"Input Incorrect\"),0)","v":0},{"$f":"SUM(IF(ISERROR(H5:J5),0,H5:J5))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$H$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Total Operating Cost Calc'!BN25),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$I$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Total Operating Cost Calc'!CH25),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$J$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31, 'Total Operating Cost Calc'!DB25),0),0)","v":0},null,"Operations Cost ($/bus/yr)",{"$f":"D5/'Fleet Inputs'!E10","v":0},{"$f":"E5/'Fleet Inputs'!F10","v":0},{"$f":"F5/'Fleet Inputs'!G10","v":0},{"$f":"H5/'Fleet Inputs'!H10","v":0},{"$f":"I5/'Fleet Inputs'!I10","v":0},{"$f":"J5/'Fleet Inputs'!J10","v":0}]
[null,"Fuel Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D6:F6),0,D6:F6))","v":59701651.415302075},{"$f":"IFERROR(IF('Fleet Inputs'!$E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Total Operating Cost Calc'!F26),0),0)","v":51274772.986075163},{"$f":"IFERROR(IF('Fleet Inputs'!$F$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Total Operating Cost Calc'!Z26),0),0)","v":2856181.6801880789},{"$f":"IFERROR(IF('Fleet Inputs'!$G$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$G$31,'Total Operating Cost Calc'!AT26),0),0)","v":5570696.7490388295},{"$f":"SUM(IF(ISERROR(H6:J6),0,H6:J6))","v":58018607.092550643},{"$f":"IFERROR(IF('Fleet Inputs'!$H$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Total Operating Cost Calc'!BN26),0),0)","v":38456079.73955638},{"$f":"IFERROR(IF('Fleet Inputs'!$I$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Total Operating Cost Calc'!CH26),0),0)","v":2850437.1058777808},{"$f":"IFERROR(IF('Fleet Inputs'!$J$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31, 'Total Operating Cost Calc'!DB26),0),0)","v":16712090.247116484},null,"Fuel Cost ($/bus/yr)",{"$f":"D6/'Fleet Inputs'!E10","v":25637.386493037582},{"$f":"E6/'Fleet Inputs'!F10","v":28561.816801880788},{"$f":"F6/'Fleet Inputs'!G10","v":55706.967490388291},{"$f":"H6/'Fleet Inputs'!H10","v":25637.386493037586},{"$f":"I6/'Fleet Inputs'!I10","v":28504.371058777808},{"$f":"J6/'Fleet Inputs'!J10","v":55706.967490388277}]
[null,"Maintenance Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D7:F7),0,D7:F7))","v":30028209.50851775},{"$f":"IFERROR(IF('Fleet Inputs'!$E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Total Operating Cost Calc'!F27),0),0)","v":26211090.246727932},{"$f":"IFERROR(IF('Fleet Inputs'!$F$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Total Operating Cost Calc'!Z27),0),0)","v":1908559.6308949087},{"$f":"IFERROR(IF('Fleet Inputs'!$G$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$G$31,'Total Operating Cost Calc'!AT27),0),0)","v":1908559.6308949087},{"$f":"SUM(IF(ISERROR(H7:J7),0,H7:J7))","v":28482036.738302197},{"$f":"IFERROR(IF('Fleet Inputs'!$H$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Total Operating Cost Calc'!BN27),0),0)","v":19658317.68504595},{"$f":"IFERROR(IF('Fleet Inputs'!$I$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Total Operating Cost Calc'!CH27),0),0)","v":3098040.1605715193},{"$f":"IFERROR(IF('Fleet Inputs'!$J$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31, 'Total Operating Cost Calc'!DB27),0),0)","v":5725678.892684727},null,"Maintenance Cost ($/bus/yr)",{"$f":"D7/'Fleet Inputs'!E10","v":13105.545123363967},{"$f":"E7/'Fleet Inputs'!F10","v":19085.596308949087},{"$f":"F7/'Fleet Inputs'!G10","v":19085.596308949087},{"$f":"H7/'Fleet Inputs'!H10","v":13105.545123363967},{"$f":"I7/'Fleet Inputs'!I10","v":30980.401605715193},{"$f":"J7/'Fleet Inputs'!J10","v":19085.596308949091}]
[null,"Overhaul Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D8:F8),0,D8:F8))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Total Operating Cost Calc'!F28),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$F$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Total Operating Cost Calc'!Z28),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$G$10>0, ('Total Operating Cost Calc'!AT28)/'Fleet Inputs'!$G$31,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H8:J8),0,H8:J8))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$H$10>0, -PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Total Operating Cost Calc'!BN28),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$I$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Total Operating Cost Calc'!CH28),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$J$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31, 'Total Operating Cost Calc'!DB28),0),0)","v":0},null,"Overhaul Cost ($/bus/yr)",{"$f":"D8/'Fleet Inputs'!E10","v":0},{"$f":"E8/'Fleet Inputs'!F10","v":0},{"$f":"F8/'Fleet Inputs'!G10","v":0},{"$f":"H8/'Fleet Inputs'!H10","v":0},{"$f":"I8/'Fleet Inputs'!I10","v":0},{"$f":"J8/'Fleet Inputs'!J10","v":0}]
[null,"Depot/Infrastructure Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D9:F9),0,D9:F9))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Capital-Financing Calc'!G20),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$F$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Capital-Financing Calc'!N20),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$G$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$G$31,'Capital-Financing Calc'!U20),0),0)","v":0},{"$f":"SUM(IF(ISERROR(H9:J9),0,H9:J9))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$H$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Capital-Financing Calc'!AB20),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$I$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Capital-Financing Calc'!AI20),0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!$J$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31,'Capital-Financing Calc'!AP20),0),0)","v":0},null,"Depot/Infrastructure Costs ($/bus/yr)",{"$f":"D9/'Fleet Inputs'!E10","v":0},{"$f":"E9/'Fleet Inputs'!F10","v":0},{"$f":"F9/'Fleet Inputs'!G10","v":0},{"$f":"H9/'Fleet Inputs'!H10","v":0},{"$f":"I9/'Fleet Inputs'!I10","v":0},{"$f":"J9/'Fleet Inputs'!J10","v":0}]
[null,"Capital (Upfront Procurement) Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D10:F10),0,D10:F10))","v":83067212.681424618},{"$f":"IFERROR(IF('Fleet Inputs'!$E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Capital-Financing Calc'!G26-'Capital-Financing Calc'!G20),0),0)","v":78441447.701957166},{"$f":"IFERROR(IF('Fleet Inputs'!$F$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Capital-Financing Calc'!N26-'Capital-Financing Calc'!N20),0),0)","v":2312882.4897337216},{"$f":"IFERROR(IF('Fleet Inputs'!$G$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$G$31,'Capital-Financing Calc'!U26-'Capital-Financing Calc'!U20),0),0)","v":2312882.4897337216},{"$f":"SUM(IF(ISERROR(H10:J10),0,H10:J10))","v":68930027.72555609},{"$f":"IFERROR(IF('Fleet Inputs'!$H$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Capital-Financing Calc'!AB26-'Capital-Financing Calc'!AB20),0),0)","v":58831085.506659001},{"$f":"IFERROR(IF('Fleet Inputs'!$I$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Capital-Financing Calc'!AI26-'Capital-Financing Calc'!AI20),0),0)","v":3160295.54773673},{"$f":"IFERROR(IF('Fleet Inputs'!$J$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31,'Capital-Financing Calc'!AP26-'Capital-Financing Calc'!AP20),0),0)","v":6938646.6711603673},null,"Capital (or Upfront Procurement) Cost ($/bus/yr)",{"$f":"D10/'Fleet Inputs'!E10","v":39220.723850978582},{"$f":"E10/'Fleet Inputs'!F10","v":23128.824897337217},{"$f":"F10/'Fleet Inputs'!G10","v":23128.824897337217},{"$f":"H10/'Fleet Inputs'!H10","v":39220.723671106003},{"$f":"I10/'Fleet Inputs'!I10","v":31602.955477367301},{"$f":"J10/'Fleet Inputs'!J10","v":23128.822237201224}]
[null,"Financing Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D11:F11),0,D11:F11))","v":59609326.093300268},{"$f":"IFERROR(IF('Fleet Inputs'!$E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Capital-Financing Calc'!D26),0),0)","v":57529078.075873226},{"$f":"IFERROR(IF('Fleet Inputs'!$F$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Capital-Financing Calc'!K26),0),0)","v":1040124.0087135225},{"$f":"IFERROR(IF('Fleet Inputs'!$G$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$G$31,'Capital-Financing Calc'!R26),0),0)","v":1040124.0087135225},{"$f":"SUM(IF(ISERROR(H11:J11),0,H11:J11))","v":47674153.552807324},{"$f":"IFERROR(IF('Fleet Inputs'!$H$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Capital-Financing Calc'!Y26),0),0)","v":43146808.826713786},{"$f":"IFERROR(IF('Fleet Inputs'!$I$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Capital-Financing Calc'!AF26),0),0)","v":1406971.9019121786},{"$f":"IFERROR(IF('Fleet Inputs'!$J$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31,'Capital-Financing Calc'!AM26),0),0)","v":3120372.8241813644},null,"Financing Cost ($/bus/yr)",{"$f":"D11/'Fleet Inputs'!E10","v":28764.539037936614},{"$f":"E11/'Fleet Inputs'!F10","v":10401.240087135224},{"$f":"F11/'Fleet Inputs'!G10","v":10401.240087135224},{"$f":"H11/'Fleet Inputs'!H10","v":28764.53921780919},{"$f":"I11/'Fleet Inputs'!I10","v":14069.719019121787},{"$f":"J11/'Fleet Inputs'!J10","v":10401.242747271215}]
[null,"Annual Total Costs ($/yr)",{"$f":"SUM(C5:C11)","v":232406399.69854474},213456389.0106335,8117747.8095302321,10832262.878380982,203104825.10921627,160092291.7579751,10515744.71609821,32496788.635142941,null,"Annual Total ($/bus/yr)",{"$f":"SUM(M5:M11)","v":106728.19450531674},81177.478095302329,108322.62878380984,106728.19450531674,105157.44716098209,108322.62878380981]
[]
[null,"Other Useful Cost Calculations"]
[null,"Annual Capital-Financing Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D15:F15),0,D15:F15))","v":142676538.77472487},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Capital-Financing Calc'!D26+'Capital-Financing Calc'!G26), 0),0)","v":135970525.77783039},{"$f":"IFERROR(IF('Fleet Inputs'!F10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Capital-Financing Calc'!K26+'Capital-Financing Calc'!N26), 0),0)","v":3353006.4984472445},{"$f":"IFERROR(IF('Fleet Inputs'!G10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$G$31,'Capital-Financing Calc'!R26+'Capital-Financing Calc'!U26), 0),0)","v":3353006.4984472445},{"$f":"SUM(IF(ISERROR(H15:J15),0,H15:J15))","v":116604181.27836341},{"$f":"IFERROR(IF('Fleet Inputs'!H10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Capital-Financing Calc'!Y26+'Capital-Financing Calc'!AB26), 0),0)","v":101977894.33337277},{"$f":"IFERROR(IF('Fleet Inputs'!I10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Capital-Financing Calc'!AF26+'Capital-Financing Calc'!AI26), 0),0)","v":4567267.4496489083},{"$f":"IFERROR(IF('Fleet Inputs'!J10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31,'Capital-Financing Calc'!AM26+'Capital-Financing Calc'!AP26), 0),0)","v":10059019.495341733}]
[null,"Annual Total Operating Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D16:F16),0,D16:F16))","v":89729860.92381984},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$E$31,'Total Operating Cost Calc'!F24), 0),0)","v":77485863.232803106},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$F$31,'Total Operating Cost Calc'!Z24), 0),0)","v":4764741.311082988},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$G$31,'Total Operating Cost Calc'!AT24), 0),0)","v":7479256.3799337372},{"$f":"SUM(IF(ISERROR(H16:J16),0,H16:J16))","v":86500643.830852836},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$H$31,'Total Operating Cost Calc'!BN24), 0),0)","v":58114397.42460233},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$I$31,'Total Operating Cost Calc'!CH24), 0),0)","v":5948477.2664493006},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,-PMT('Fleet Inputs'!$E$12,'Fleet Inputs'!$J$31,'Total Operating Cost Calc'!DB24), 0),0)","v":22437769.139801212}]
[null,"Annual Total Cost ($/yr)",{"$f":"SUM(IF(ISERROR(D17:F17),0,D17:F17))","v":232406399.69854471},{"$f":"SUM(D15:D16)","v":213456389.0106335},{"$f":"SUM(E15:E16)","v":8117747.8095302321},{"$f":"SUM(F15:F16)","v":10832262.878380982},{"$f":"SUM(IF(ISERROR(H17:J17),0,H17:J17))","v":203104825.10921627},{"$f":"SUM(H15:H16)","v":160092291.7579751},{"$f":"SUM(I15:I16)","v":10515744.716098208},{"$f":"SUM(J15:J16)","v":32496788.635142945}]
[null,"Lifetime Total Cost ($)",{"$f":"SUM(IF(ISERROR(D18:F18),0,D18:F18))","v":1740005878.2700562},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,'Capital-Financing Calc'!D26+'Capital-Financing Calc'!G26+'Total Operating Cost Calc'!F24, 0),0)","v":1623566265.944365},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,'Capital-Financing Calc'!K26+'Capital-Financing Calc'!N26+'Total Operating Cost Calc'!Z24, 0),0)","v":49880046.162845701},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,'Capital-Financing Calc'!R26+'Capital-Financing Calc'!U26+'Total Operating Cost Calc'!AT24, 0),0)","v":66559566.162845701},{"$f":"SUM(IF(ISERROR(H18:J18),0,H18:J18))","v":1489004441.7305555},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,'Capital-Financing Calc'!Y26+'Capital-Financing Calc'!AB26+'Total Operating Cost Calc'!BN24, 0),0)","v":1217674699.4582736},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,'Capital-Financing Calc'!AF26+'Capital-Financing Calc'!AI26+'Total Operating Cost Calc'!CH24, 0),0)","v":71651043.783744708},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,'Capital-Financing Calc'!AM26+'Capital-Financing Calc'!AP26+'Total Operating Cost Calc'!DB24, 0),0)","v":199678698.48853707}]
[null,"Annual Total Unit Cost ($/bus/km/yr)",{"$f":"IF('Fleet Inputs'!E$10>0,C17/AVERAGE(('Fleet Inputs'!E$10*'Fleet Inputs'!E$11)+('Fleet Inputs'!F$10*'Fleet Inputs'!F$11)+('Fleet Inputs'!G$10*'Fleet Inputs'!G$11)), 0)","v":2.1350834873528699},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,(D17)/('Fleet Inputs'!E$10*'Fleet Inputs'!E$11), 0),0)","v":2.1345638901063348},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,(E17)/('Fleet Inputs'!F$10*'Fleet Inputs'!F$11), 0),0)","v":2.7059159365100776},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,(F17)/('Fleet Inputs'!G$10*'Fleet Inputs'!G$11), 0),0)","v":1.8512891164856751},{"$f":"IF('Fleet Inputs'!I$10>0,G17/AVERAGE(('Fleet Inputs'!H$10*'Fleet Inputs'!H$11)+('Fleet Inputs'!J$10*'Fleet Inputs'!J$11)+('Fleet Inputs'!I$10*'Fleet Inputs'!I$11)), 0)","v":2.1255591114224504},{"$f":"IF('Fleet Inputs'!H$10>0,(H17)/('Fleet Inputs'!H$10*'Fleet Inputs'!H$11), 0)","v":2.1345638901063348},{"$f":"IF('Fleet Inputs'!I$10>0,(I17)/('Fleet Inputs'!I$10*'Fleet Inputs'!I$11), 0)","v":3.5052482386994028},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,(J17)/('Fleet Inputs'!J$10*'Fleet Inputs'!J$11), 0),0)","v":1.8512891164856751}]
[]
[]
[]
[null,"EMISSIONS OUTPUT"]
[]
[null,"Emissions (Unit: Annual Tonnes)","Fleet 1","Bus Type 1","Bus Type 2","Bus Type 3","Fleet 2","Bus Type 4","Bus Type 5","Bus Type 6"]
[null,"Carbon Dioxide (CO2)",{"$f":"SUM(IF(ISERROR(D26:F26),0,D26:F26))","v":10367.85312},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E16*'Fleet Inputs'!E43)/10^8,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F16*'Fleet Inputs'!F43)/10^8,0),0)","v":3514.05},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G16*'Fleet Inputs'!G43)/10^8,0),0)","v":6853.8031199999996},{"$f":"SUM(IF(ISERROR(H26:J26),0,H26:J26))","v":23489.649360000003},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H16*'Fleet Inputs'!H43)/10^8,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I16*'Fleet Inputs'!I43)/10^8,0),0)","v":2928.24},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J16*'Fleet Inputs'!J43)/10^8,0),0)","v":20561.409360000001}]
[null,"Total Hydrocarbons (THC)",{"$f":"SUM(IF(ISERROR(D27:F27),0,D27:F27))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E17)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F17)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G17)/10^6,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H27:J27),0,H27:J27))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H17)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I17)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J17)/10^6,0),0)","v":0}]
[null,"Non-Methane Hydrocarbons (NMHC)",{"$f":"SUM(IF(ISERROR(D28:F28),0,D28:F28))","v":1.1710896},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E18)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F18)/10^6,0),0)","v":0.97799999999999998},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G18)/10^6,0),0)","v":0.1930896},{"$f":"SUM(IF(ISERROR(H28:J28),0,H28:J28))","v":7.1024736000000006},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H18)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I18)/10^6,0),0)","v":1.38},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J18)/10^6,0),0)","v":5.7224736000000007}]
[null,"Methane (CH4)",{"$f":"SUM(IF(ISERROR(D29:F29),0,D29:F29))","v":0.53107199999999999},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E19)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F19)/10^6,0),0)","v":0.18},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G19)/10^6,0),0)","v":0.351072},{"$f":"SUM(IF(ISERROR(H29:J29),0,H29:J29))","v":1.2332159999999999},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H19)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I19)/10^6,0),0)","v":0.18},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J19)/10^6,0),0)","v":1.0532159999999999}]
[null,"Nitrogen Oxide (NOx)",{"$f":"SUM(IF(ISERROR(D30:F30),0,D30:F30))","v":37.850073600000002},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E20)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F20)/10^6,0),0)","v":25.545000000000002},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G20)/10^6,0),0)","v":12.305073600000002},{"$f":"SUM(IF(ISERROR(H30:J30),0,H30:J30))","v":154.57790400000002},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H20)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I20)/10^6,0),0)","v":5.1090000000000009},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J20)/10^6,0),0)","v":149.46890400000001}]
[null,"Nitrous Oxide (N2O)",{"$f":"SUM(IF(ISERROR(D31:F31),0,D31:F31))","v":0.26553599999999999},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E21)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F21)/10^6,0),0)","v":0.09},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G21)/10^6,0),0)","v":0.175536},{"$f":"SUM(IF(ISERROR(H31:J31),0,H31:J31))","v":0.61660799999999993},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H21)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I21)/10^6,0),0)","v":0.09},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J21)/10^6,0),0)","v":0.52660799999999997}]
[null,"Nitric Oxide (NO)",{"$f":"SUM(IF(ISERROR(D32:F32),0,D32:F32))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E22)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F22)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G22)/10^6,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H32:J32),0,H32:J32))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H22)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I22)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J22)/10^6,0),0)","v":0}]
[null,"Particulate Matter (PM)",{"$f":"SUM(IF(ISERROR(D33:F33),0,D33:F33))","v":0.57902399999999998},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E23)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F23)/10^6,0),0)","v":0.46200000000000002},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G23)/10^6,0),0)","v":0.117024},{"$f":"SUM(IF(ISERROR(H33:J33),0,H33:J33))","v":2.7540743999999999},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H23)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I23)/10^6,0),0)","v":5.0819999999999997E-2},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J23)/10^6,0),0)","v":2.7032544000000001}]
[null,"Carbon Monoxide (CO)",{"$f":"SUM(IF(ISERROR(D34:F34),0,D34:F34))","v":7.0355280000000002},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E24)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F24)/10^6,0),0)","v":4.4610000000000003},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G24)/10^6,0),0)","v":2.5745279999999999},{"$f":"SUM(IF(ISERROR(H34:J34),0,H34:J34))","v":30.758203200000001},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H24)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I24)/10^6,0),0)","v":4.6559999999999997},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J24)/10^6,0),0)","v":26.102203200000002}]
[null,"Greenhouse Gases (GHG/CO2e)",{"$f":"SUM(IF(ISERROR(D35:F35),0,D35:F35))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E25)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F25)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G25)/10^6,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H35:J35),0,H35:J35))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H25)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I25)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J25)/10^6,0),0)","v":0}]
[null,"Upstream GHG/CO2e",{"$f":"SUM(IF(ISERROR(D36:F36),0,D36:F36))","v":17900},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0, ('Fleet Inputs'!E$10*'Fleet Inputs'!E$11*'Fleet Inputs'!E26)/10^6,0),0)","v":17900},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0, ('Fleet Inputs'!F$10*'Fleet Inputs'!F$11*'Fleet Inputs'!F26)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0, ('Fleet Inputs'!G$10*'Fleet Inputs'!G$11*'Fleet Inputs'!G26)/10^6,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H36:J36),0,H36:J36))","v":13425},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0, ('Fleet Inputs'!H$10*'Fleet Inputs'!H$11*'Fleet Inputs'!H26)/10^6,0),0)","v":13425},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0, ('Fleet Inputs'!I$10*'Fleet Inputs'!I$11*'Fleet Inputs'!I26)/10^6,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0, ('Fleet Inputs'!J$10*'Fleet Inputs'!J$11*'Fleet Inputs'!J26)/10^6,0),0)","v":0}]
[null,"Total GHG",{"$f":"SUM(IF(ISERROR(D37:F37),0,D37:F37))","v":28361.321791999999},{"$f":"D26+(D29*21)+(D31*310)+D36","v":17900},3545.7300000000005,{"$f":"F26+(F29*21)+(F31*310)+F36","v":6915.5917919999993},{"$f":"SUM(IF(ISERROR(H37:J37),0,H37:J37))","v":37131.695376000003},{"$f":"H26+(H29*21)+(H31*310)+H36","v":13425},{"$f":"I26+(I29*21)+(I31*310)+I36","v":2959.92},{"$f":"J26+(J29*21)+(J31*310)+J36","v":20746.775376000001}]
[]
[]
[null,"Emissions (Unit: Lifetime Tonnes)","Fleet 1","Bus Type 1","Bus Type 2","Bus Type 3","Fleet 2","Bus Type 4","Bus Type 5","Bus Type 6"]
[null,"Carbon Dioxide (CO2)",{"$f":"SUM(IF(ISERROR(D41:F41),0,D41:F41))","v":103678.5312},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D26*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E26*'Fleet Inputs'!F$31,0),0)","v":35140.5},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F26*'Fleet Inputs'!G$31,0),0)","v":68538.031199999998},{"$f":"SUM(IF(ISERROR(H41:J41),0,H41:J41))","v":240752.97360000003},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H26*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I26*'Fleet Inputs'!I$31,0),0)","v":35138.879999999997},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J26*'Fleet Inputs'!J$31,0),0)","v":205614.09360000002}]
[null,"Total Hydrocarbons (THC)",{"$f":"SUM(IF(ISERROR(D42:F42),0,D42:F42))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D27*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E27*'Fleet Inputs'!F$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F27*'Fleet Inputs'!G$31,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H42:J42),0,H42:J42))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H27*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I27*'Fleet Inputs'!I$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J27*'Fleet Inputs'!J$31,0),0)","v":0}]
[null,"Non-Methane Hydrocarbons (NMHC)",{"$f":"SUM(IF(ISERROR(D43:F43),0,D43:F43))","v":11.710896},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D28*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E28*'Fleet Inputs'!F$31,0),0)","v":9.7799999999999994},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F28*'Fleet Inputs'!G$31,0),0)","v":1.9308959999999999},{"$f":"SUM(IF(ISERROR(H43:J43),0,H43:J43))","v":73.784736000000009},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H28*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I28*'Fleet Inputs'!I$31,0),0)","v":16.559999999999999},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J28*'Fleet Inputs'!J$31,0),0)","v":57.224736000000007}]
[null,"Methane (CH4)",{"$f":"SUM(IF(ISERROR(D44:F44),0,D44:F44))","v":5.3107199999999999},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D29*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E29*'Fleet Inputs'!F$31,0),0)","v":1.7999999999999998},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F29*'Fleet Inputs'!G$31,0),0)","v":3.5107200000000001},{"$f":"SUM(IF(ISERROR(H44:J44),0,H44:J44))","v":12.692159999999999},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H29*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I29*'Fleet Inputs'!I$31,0),0)","v":2.16},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J29*'Fleet Inputs'!J$31,0),0)","v":10.532159999999999}]
[null,"Nitrogen Oxide (NOx)",{"$f":"SUM(IF(ISERROR(D45:F45),0,D45:F45))","v":378.50073600000002},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D30*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E30*'Fleet Inputs'!F$31,0),0)","v":255.45000000000002},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F30*'Fleet Inputs'!G$31,0),0)","v":123.05073600000001},{"$f":"SUM(IF(ISERROR(H45:J45),0,H45:J45))","v":1555.9970400000002},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H30*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I30*'Fleet Inputs'!I$31,0),0)","v":61.308000000000007},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J30*'Fleet Inputs'!J$31,0),0)","v":1494.6890400000002}]
[null,"Nitrous Oxide (N2O)",{"$f":"SUM(IF(ISERROR(D46:F46),0,D46:F46))","v":2.6553599999999999},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D31*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E31*'Fleet Inputs'!F$31,0),0)","v":0.89999999999999991},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F31*'Fleet Inputs'!G$31,0),0)","v":1.75536},{"$f":"SUM(IF(ISERROR(H46:J46),0,H46:J46))","v":6.3460799999999997},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H31*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I31*'Fleet Inputs'!I$31,0),0)","v":1.08},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J31*'Fleet Inputs'!J$31,0),0)","v":5.2660799999999997}]
[null,"Nitric Oxide (NO)",{"$f":"SUM(IF(ISERROR(D47:F47),0,D47:F47))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D32*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E32*'Fleet Inputs'!F$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F32*'Fleet Inputs'!G$31,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H47:J47),0,H47:J47))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H32*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I32*'Fleet Inputs'!I$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J32*'Fleet Inputs'!J$31,0),0)","v":0}]
[null,"Particulate Matter (PM)",{"$f":"SUM(IF(ISERROR(D48:F48),0,D48:F48))","v":5.7902399999999998},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D33*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E33*'Fleet Inputs'!F$31,0),0)","v":4.62},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F33*'Fleet Inputs'!G$31,0),0)","v":1.1702399999999999},{"$f":"SUM(IF(ISERROR(H48:J48),0,H48:J48))","v":27.642384},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H33*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I33*'Fleet Inputs'!I$31,0),0)","v":0.60983999999999994},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J33*'Fleet Inputs'!J$31,0),0)","v":27.032544000000001}]
[null,"Carbon Monoxide (CO)",{"$f":"SUM(IF(ISERROR(D49:F49),0,D49:F49))","v":70.355279999999993},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D34*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E34*'Fleet Inputs'!F$31,0),0)","v":44.61},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F34*'Fleet Inputs'!G$31,0),0)","v":25.745280000000001},{"$f":"SUM(IF(ISERROR(H49:J49),0,H49:J49))","v":316.89403200000004},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H34*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I34*'Fleet Inputs'!I$31,0),0)","v":55.872},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J34*'Fleet Inputs'!J$31,0),0)","v":261.02203200000002}]
[null,"Greenhouse Gases (GHG/CO2e)",{"$f":"SUM(IF(ISERROR(D50:F50),0,D50:F50))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D35*'Fleet Inputs'!E$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E35*'Fleet Inputs'!F$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F35*'Fleet Inputs'!G$31,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H50:J50),0,H50:J50))","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H35*'Fleet Inputs'!H$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I35*'Fleet Inputs'!I$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J35*'Fleet Inputs'!J$31,0),0)","v":0}]
[null,"Upstream GHG/CO2e",{"$f":"SUM(IF(ISERROR(D51:F51),0,D51:F51))","v":268500},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D36*'Fleet Inputs'!E$31,0),0)","v":268500},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E36*'Fleet Inputs'!F$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F36*'Fleet Inputs'!G$31,0),0)","v":0},{"$f":"SUM(IF(ISERROR(H51:J51),0,H51:J51))","v":201375},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H36*'Fleet Inputs'!H$31,0),0)","v":201375},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I36*'Fleet Inputs'!I$31,0),0)","v":0},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J36*'Fleet Inputs'!J$31,0),0)","v":0}]
[null,"Total GHG",{"$f":"SUM(IF(ISERROR(D52:F52),0,D52:F52))","v":373113.21791999997},{"$f":"IFERROR(IF('Fleet Inputs'!E$10>0,D37*'Fleet Inputs'!E$31,0),0)","v":268500},{"$f":"IFERROR(IF('Fleet Inputs'!F$10>0,E37*'Fleet Inputs'!F$31,0),0)","v":35457.300000000003},{"$f":"IFERROR(IF('Fleet Inputs'!G$10>0,F37*'Fleet Inputs'!G$31,0),0)","v":69155.917919999993},{"$f":"SUM(IF(ISERROR(H52:J52),0,H52:J52))","v":444361.79376000003},{"$f":"IFERROR(IF('Fleet Inputs'!H$10>0,H37*'Fleet Inputs'!H$31,0),0)","v":201375},{"$f":"IFERROR(IF('Fleet Inputs'!I$10>0,I37*'Fleet Inputs'!I$31,0),0)","v":35519.040000000001},{"$f":"IFERROR(IF('Fleet Inputs'!J$10>0,J37*'Fleet Inputs'!J$31,0),0)","v":207467.75376000002}]

{"sheet":"Summary Graphs - Fleet","index":6,"n_rows":213,"n_cols":5,"rows_kept":213,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"COST BREAKDOWN - FLEET"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"EMISSIONS VS. COST - FLEET"]
[]
[null,null,"Calculation for Unit Cost:"]
[null,null,"Calculation for Exhaust Emissions:"]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust CO2 (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C26","v":10367.85312}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G26","v":23489.649360000003}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust THC (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C27","v":0}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G27","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust NMHC (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C28","v":1.1710896}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G28","v":7.1024736000000006}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust CH4 (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C29","v":0.53107199999999999}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G29","v":1.2332159999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust NOx (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C30","v":37.850073600000002}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G30","v":154.57790400000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust N2O (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C31","v":0.26553599999999999}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G31","v":0.61660799999999993}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust NO (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C32","v":0}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G32","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust PM (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C33","v":0.57902399999999998}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G33","v":2.7540743999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust CO (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C34","v":7.0355280000000002}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G34","v":30.758203200000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Exhaust GHG (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C35","v":0}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G35","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Upstream GHG (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C36","v":17900}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G36","v":13425}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit Cost ($/km/bus/yr)","Total GHG (Annual tonnes)"]
[null,null,"Fleet 1",{"$f":"'Summary Tables'!$C$19","v":2.1350834873528699},{"$f":"'Summary Tables'!C37","v":28361.321791999999}]
[null,null,"Fleet 2",{"$f":"'Summary Tables'!$G$19","v":2.1255591114224504},{"$f":"'Summary Tables'!G37","v":37131.695376000003}]

{"sheet":"Fleet Inputs-2","index":7,"n_rows":120,"n_cols":10,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
[null,"Directions:","On this page you can create two fleets with 3 different fuel types. Input # of buses, VKT, and operational speed (CO2 will be affected by speed, other defaults come from previous page but can also be changed here)."]
[null,null,null,null,"Fleet 1",null,null,"Fleet 2"]
[null,null,"Country",{"$f":"'Fuel Selection-2'!D3","v":"Brazil "},"Bus 1","Bus 2","Bus 3","Bus 4","Bus 5","Bus 6"]
[null,null,"General inflation rate ",null,{"$f":"'Fleet Inputs'!E4","v":"Option 1"},{"$f":"'Fleet Inputs'!F4","v":"Option 2"},{"$f":"'Fleet Inputs'!G4","v":"Option 5"},{"$f":"'Fleet Inputs'!H4","v":"Option 1"},{"$f":"'Fleet Inputs'!I4","v":"Option 3"},{"$f":"'Fleet Inputs'!J4","v":"Option 2"}]
[null,null,null,"Fuel Selection",{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH(E4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Electric"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH(F4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Ultra Low Sulfur Diesel (10 ppm)"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH(G4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Ultra Low Sulfur Diesel (10 ppm)"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH(H4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Electric"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH(I4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Diesel-Electric Hybrid (10 ppm)"},{"$f":"INDEX('Fuel Selection'!$E$4:$J$4,(MATCH(J4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Ultra Low Sulfur Diesel (10 ppm)"}]
[null,null,"Real discount rate ","Technology",{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH(E4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Electric"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH(F4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Euro III"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH(G4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Euro V"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH(H4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Electric"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH(I4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Euro V"},{"$f":"INDEX('Fuel Selection'!$E$5:$J$5,(MATCH(J4,'Fuel Selection'!$E$3:$J$3,0)))","v":"Euro III"}]
[null,null,0.1,"Bus size",{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH(E4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH(F4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH(G4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH(H4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH(I4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"},{"$f":"INDEX('Fuel Selection'!$E$6:$J$6,(MATCH(J4,'Fuel Selection'!$E$3:$J$3,0)))","v":"12m"}]
[null,null,"Bus Operations"]
[null,null,null,"Units"]
[null,null,"Number of buses"]
[null,null,"Annual (individual) bus distance traveled","km/year/bus"]
[null,null,"Average operational speed ","(km/h)",30,{"$f":"'Fleet Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Fleet Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Fleet Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Fleet Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Fleet Inputs'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Emissions Factors"]
[null,null,null,"Units",null,"Input",null,"Input","Input","Input"]
[null,null,"Carbon Dioxide (CO2)","g/km",{"$f":"INDEX('Fuel Selection'!$E9:$J9,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E9:$J9,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":2603},{"$f":"INDEX('Fuel Selection'!$E9:$J9,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":2603},{"$f":"INDEX('Fuel Selection'!$E9:$J9,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E9:$J9,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":2352},{"$f":"INDEX('Fuel Selection'!$E9:$J9,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":2603}]
[null,null,"Total Hydrocarbons (THC)","g/km",{"$f":"INDEX('Fuel Selection'!$E10:$J10,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E10:$J10,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E10:$J10,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E10:$J10,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E10:$J10,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E10:$J10,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Non-methane hydrocarbons (NMHC)","g/km",{"$f":"INDEX('Fuel Selection'!$E11:$J11,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E11:$J11,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.32600000000000001},{"$f":"INDEX('Fuel Selection'!$E11:$J11,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":3.3000000000000002E-2},{"$f":"INDEX('Fuel Selection'!$E11:$J11,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E11:$J11,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.46},{"$f":"INDEX('Fuel Selection'!$E11:$J11,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.32600000000000001}]
[null,null,"Methane (CH4)","g/km",{"$f":"INDEX('Fuel Selection'!$E12:$J12,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E12:$J12,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.06},{"$f":"INDEX('Fuel Selection'!$E12:$J12,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.06},{"$f":"INDEX('Fuel Selection'!$E12:$J12,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E12:$J12,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.06},{"$f":"INDEX('Fuel Selection'!$E12:$J12,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.06}]
[null,null,"Nitrogen Oxide (Nox)","g/km",{"$f":"INDEX('Fuel Selection'!$E13:$J13,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E13:$J13,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":8.5150000000000006},{"$f":"INDEX('Fuel Selection'!$E13:$J13,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":2.1030000000000002},{"$f":"INDEX('Fuel Selection'!$E13:$J13,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E13:$J13,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.7030000000000003},{"$f":"INDEX('Fuel Selection'!$E13:$J13,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":8.5150000000000006}]
[null,null,"Nitrous Oxide (N2O)","g/km",{"$f":"INDEX('Fuel Selection'!$E14:$J14,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E14:$J14,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.03},{"$f":"INDEX('Fuel Selection'!$E14:$J14,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.03},{"$f":"INDEX('Fuel Selection'!$E14:$J14,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E14:$J14,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.03},{"$f":"INDEX('Fuel Selection'!$E14:$J14,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.03}]
[null,null,"Nitric Oxide (NO)","g/km",{"$f":"INDEX('Fuel Selection'!$E15:$J15,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E15:$J15,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E15:$J15,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E15:$J15,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E15:$J15,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E15:$J15,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Particulate Matter (PM)","g/km",{"$f":"INDEX('Fuel Selection'!$E16:$J16,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E16:$J16,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.154},{"$f":"INDEX('Fuel Selection'!$E16:$J16,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.02},{"$f":"INDEX('Fuel Selection'!$E16:$J16,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E16:$J16,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.694E-2},{"$f":"INDEX('Fuel Selection'!$E16:$J16,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.154}]
[null,null,"Carbon Monoxide (CO)","g/km",{"$f":"INDEX('Fuel Selection'!$E17:$J17,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E17:$J17,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.4870000000000001},{"$f":"INDEX('Fuel Selection'!$E17:$J17,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.44},{"$f":"INDEX('Fuel Selection'!$E17:$J17,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E17:$J17,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.552},{"$f":"INDEX('Fuel Selection'!$E17:$J17,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.4870000000000001}]
[null,null,"Greenhouse Gases (GHG/CO2e)","g/km",{"$f":"INDEX('Fuel Selection'!$E18:$J18,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E18:$J18,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E18:$J18,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E18:$J18,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E18:$J18,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E18:$J18,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Upstream GHG/CO2e","g/km",{"$f":"INDEX('Fuel Selection'!$E19:$J19,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":179},{"$f":"INDEX('Fuel Selection'!$E19:$J19,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E19:$J19,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E19:$J19,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":179},{"$f":"INDEX('Fuel Selection'!$E19:$J19,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E19:$J19,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Total GHG","g/km",{"$f":"INDEX('Fuel Selection'!$E20:$J20,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":179},{"$f":"INDEX('Fuel Selection'!$E20:$J20,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E20:$J20,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E20:$J20,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":179},{"$f":"INDEX('Fuel Selection'!$E20:$J20,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E20:$J20,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[]
[null,null,"Fleet-Specific Data"]
[null,null,null,"Units"]
[null,null,"Useful life of bus","years",{"$f":"INDEX('Fuel Selection'!$E24:$J24,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":15},{"$f":"INDEX('Fuel Selection'!$E24:$J24,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":10},{"$f":"INDEX('Fuel Selection'!$E24:$J24,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":10},{"$f":"INDEX('Fuel Selection'!$E24:$J24,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":15},{"$f":"INDEX('Fuel Selection'!$E24:$J24,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":12},{"$f":"INDEX('Fuel Selection'!$E24:$J24,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":10}]
[null,null,"Final purchase price for a single bus","$/bus",{"$f":"INDEX('Fuel Selection'!$E25:$J25,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":537500},{"$f":"INDEX('Fuel Selection'!$E25:$J25,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":215000},{"$f":"INDEX('Fuel Selection'!$E25:$J25,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":215000},{"$f":"INDEX('Fuel Selection'!$E25:$J25,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":537500},{"$f":"INDEX('Fuel Selection'!$E25:$J25,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":322500},{"$f":"INDEX('Fuel Selection'!$E25:$J25,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":215000}]
[null,null,"Residual value","% of  final purchase price",{"$f":"INDEX('Fuel Selection'!$E26:$J26,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.05},{"$f":"INDEX('Fuel Selection'!$E26:$J26,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.1},{"$f":"INDEX('Fuel Selection'!$E26:$J26,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.1},{"$f":"INDEX('Fuel Selection'!$E26:$J26,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.05},{"$f":"INDEX('Fuel Selection'!$E26:$J26,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.1},{"$f":"INDEX('Fuel Selection'!$E26:$J26,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.1}]
[null,null,"Down payment","% of total cost",{"$f":"INDEX('Fuel Selection'!$E27:$J27,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.2},{"$f":"INDEX('Fuel Selection'!$E27:$J27,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.2},{"$f":"INDEX('Fuel Selection'!$E27:$J27,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.2},{"$f":"INDEX('Fuel Selection'!$E27:$J27,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.2},{"$f":"INDEX('Fuel Selection'!$E27:$J27,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.2},{"$f":"INDEX('Fuel Selection'!$E27:$J27,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.2}]
[null,null,"Loan interest rate","%",{"$f":"INDEX('Fuel Selection'!$E28:$J28,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":9.4E-2},{"$f":"INDEX('Fuel Selection'!$E28:$J28,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":9.9000000000000005E-2},{"$f":"INDEX('Fuel Selection'!$E28:$J28,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":9.9000000000000005E-2},{"$f":"INDEX('Fuel Selection'!$E28:$J28,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":9.4E-2},{"$f":"INDEX('Fuel Selection'!$E28:$J28,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":9.9000000000000005E-2},{"$f":"INDEX('Fuel Selection'!$E28:$J28,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":9.9000000000000005E-2}]
[null,null,"Loan lifetime","years",{"$f":"INDEX('Fuel Selection'!$E29:$J29,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":14},{"$f":"INDEX('Fuel Selection'!$E29:$J29,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":9},{"$f":"INDEX('Fuel Selection'!$E29:$J29,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":9},{"$f":"INDEX('Fuel Selection'!$E29:$J29,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":14},{"$f":"INDEX('Fuel Selection'!$E29:$J29,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":9},{"$f":"INDEX('Fuel Selection'!$E29:$J29,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":9}]
[]
[null,null,"Annual Operations Data"]
[null,null,null,"Units"]
[null,null,"Total cost of driver and on-board labor","$/year/bus",{"$f":"INDEX('Fuel Selection'!$E33:$J33,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E33:$J33,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E33:$J33,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E33:$J33,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E33:$J33,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E33:$J33,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Energy Use","kwh/km",{"$f":"INDEX('Fuel Selection'!$E34:$J34,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.3},{"$f":"INDEX('Fuel Selection'!$E34:$J34,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E34:$J34,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E34:$J34,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.3},{"$f":"INDEX('Fuel Selection'!$E34:$J34,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E34:$J34,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Energy Cost","$/kwh",{"$f":"INDEX('Fuel Selection'!$E35:$J35,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.215},{"$f":"INDEX('Fuel Selection'!$E35:$J35,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E35:$J35,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E35:$J35,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0.215},{"$f":"INDEX('Fuel Selection'!$E35:$J35,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E35:$J35,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Fuel economy","L/100 km",{"$f":"INDEX('Fuel Selection'!$E36:$J36,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E36:$J36,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":45},{"$f":"INDEX('Fuel Selection'!$E36:$J36,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":45},{"$f":"INDEX('Fuel Selection'!$E36:$J36,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E36:$J36,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":41.5},{"$f":"INDEX('Fuel Selection'!$E36:$J36,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":45}]
[null,null,"Fuel cost","$/L",{"$f":"INDEX('Fuel Selection'!$E37:$J37,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E37:$J37,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.43},{"$f":"INDEX('Fuel Selection'!$E37:$J37,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.43},{"$f":"INDEX('Fuel Selection'!$E37:$J37,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E37:$J37,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.43},{"$f":"INDEX('Fuel Selection'!$E37:$J37,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":1.43}]
[null,null,"Fuel cost projection","%/year",{"$f":"INDEX('Fuel Selection'!$E38:$J38,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E38:$J38,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E38:$J38,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E38:$J38,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E38:$J38,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E38:$J38,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Fuel additive","$/L",{"$f":"INDEX('Fuel Selection'!$E39:$J39,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E39:$J39,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E39:$J39,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E39:$J39,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E39:$J39,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E39:$J39,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Fuel station operation costs","$/year/bus",{"$f":"INDEX('Fuel Selection'!$E40:$J40,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E40:$J40,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E40:$J40,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E40:$J40,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E40:$J40,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E40:$J40,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Insurance ","$/year/bus",{"$f":"INDEX('Fuel Selection'!$E41:$J41,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E41:$J41,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E41:$J41,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E41:$J41,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E41:$J41,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E41:$J41,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Additional operational costs to include","$/year/bus",{"$f":"INDEX('Fuel Selection'!$E42:$J42,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E42:$J42,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E42:$J42,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E42:$J42,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E42:$J42,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E42:$J42,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[]
[null,null,"Maintenance Data"]
[null,null,null,"Units"]
[null,null,"Fixed annual maintenance cost","$/year/bus",{"$f":"INDEX('Fuel Selection'!$E46:$J46,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":7310},{"$f":"INDEX('Fuel Selection'!$E46:$J46,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":12900},{"$f":"INDEX('Fuel Selection'!$E46:$J46,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":12900},{"$f":"INDEX('Fuel Selection'!$E46:$J46,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":7310},{"$f":"INDEX('Fuel Selection'!$E46:$J46,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":19350},{"$f":"INDEX('Fuel Selection'!$E46:$J46,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":12900}]
[null,null,"Total cost of maintenance labor","$/year/bus",{"$f":"INDEX('Fuel Selection'!$E47:$J47,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E47:$J47,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E47:$J47,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E47:$J47,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E47:$J47,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E47:$J47,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Brake reline ","$/bus",{"$f":"INDEX('Fuel Selection'!$E48:$J48,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E48:$J48,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E48:$J48,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E48:$J48,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E48:$J48,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E48:$J48,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E49:$J49,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E49:$J49,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E49:$J49,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E49:$J49,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E49:$J49,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E49:$J49,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Tires","$/bus",{"$f":"INDEX('Fuel Selection'!$E50:$J50,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E50:$J50,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E50:$J50,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E50:$J50,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E50:$J50,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E50:$J50,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E51:$J51,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E51:$J51,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E51:$J51,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E51:$J51,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E51:$J51,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E51:$J51,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Battery conditioning","$/bus",{"$f":"INDEX('Fuel Selection'!$E52:$J52,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E52:$J52,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E52:$J52,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E52:$J52,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E52:$J52,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E52:$J52,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E53:$J53,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E53:$J53,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E53:$J53,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E53:$J53,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E53:$J53,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E53:$J53,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"DPF cleaning","$/bus",{"$f":"INDEX('Fuel Selection'!$E54:$J54,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E54:$J54,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E54:$J54,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E54:$J54,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E54:$J54,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E54:$J54,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E55:$J55,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E55:$J55,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E55:$J55,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E55:$J55,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E55:$J55,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E55:$J55,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Fuel station maintenance ","$/bus",{"$f":"INDEX('Fuel Selection'!$E56:$J56,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E56:$J56,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E56:$J56,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E56:$J56,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E56:$J56,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E56:$J56,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E57:$J57,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E57:$J57,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E57:$J57,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E57:$J57,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E57:$J57,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E57:$J57,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Lubricant","$/bus",{"$f":"INDEX('Fuel Selection'!$E58:$J58,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E58:$J58,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E58:$J58,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E58:$J58,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E58:$J58,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E58:$J58,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E59:$J59,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E59:$J59,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E59:$J59,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E59:$J59,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E59:$J59,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E59:$J59,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Additional maintenance costs to include ","$/year/bus",{"$f":"INDEX('Fuel Selection'!$E60:$J60,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E60:$J60,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E60:$J60,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E60:$J60,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E60:$J60,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E60:$J60,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[]
[null,null,"Overhaul or Retrofitting  (optional)"]
[null,null,null,"Units"]
[null,null,"Engine overhaul","$/bus ",{"$f":"INDEX('Fuel Selection'!$E64:$J64,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E64:$J64,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E64:$J64,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E64:$J64,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E64:$J64,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E64:$J64,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E65:$J65,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E65:$J65,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E65:$J65,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E65:$J65,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E65:$J65,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E65:$J65,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Transmission overhaul","$/bus ",{"$f":"INDEX('Fuel Selection'!$E66:$J66,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E66:$J66,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E66:$J66,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E66:$J66,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E66:$J66,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E66:$J66,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E67:$J67,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E67:$J67,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E67:$J67,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E67:$J67,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E67:$J67,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E67:$J67,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"CNG fuel system overhaul","$/bus ",{"$f":"INDEX('Fuel Selection'!$E68:$J68,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E68:$J68,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E68:$J68,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E68:$J68,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E68:$J68,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E68:$J68,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E69:$J69,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E69:$J69,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E69:$J69,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E69:$J69,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E69:$J69,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E69:$J69,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Hybrid system overhaul","$/bus ",{"$f":"INDEX('Fuel Selection'!$E70:$J70,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E70:$J70,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E70:$J70,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E70:$J70,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E70:$J70,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E70:$J70,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E71:$J71,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E71:$J71,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E71:$J71,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E71:$J71,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E71:$J71,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E71:$J71,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Battery replacement","$/bus ",{"$f":"INDEX('Fuel Selection'!$E72:$J72,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E72:$J72,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E72:$J72,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E72:$J72,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E72:$J72,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E72:$J72,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E73:$J73,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E73:$J73,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E73:$J73,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E73:$J73,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E73:$J73,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E73:$J73,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Vehicle retrofits","$/bus ",{"$f":"INDEX('Fuel Selection'!$E74:$J74,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E74:$J74,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E74:$J74,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E74:$J74,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E74:$J74,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E74:$J74,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Frequency","years",{"$f":"INDEX('Fuel Selection'!$E75:$J75,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E75:$J75,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E75:$J75,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E75:$J75,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E75:$J75,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E75:$J75,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[]
[null,null,"Infrastructure (optional)"]
[null,null,null,"Units"]
[null,null,"Depot/Fuel Station Construction","$ ",{"$f":"INDEX('Fuel Selection'!$E79:$J79,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E79:$J79,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E79:$J79,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E79:$J79,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E79:$J79,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E79:$J79,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Depot/Fuel Station Construction Quantity","bus quantity",{"$f":"INDEX('Fuel Selection'!$E80:$J80,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E80:$J80,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E80:$J80,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E80:$J80,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E80:$J80,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E80:$J80,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,null,"INCLUDES: ",{"$f":"INDEX('Fuel Selection'!$E81:$J81,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E81:$J81,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E81:$J81,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E81:$J81,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E81:$J81,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E81:$J81,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Depot/Fuel Station Retrofit","$ ",{"$f":"INDEX('Fuel Selection'!$E82:$J82,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E82:$J82,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E82:$J82,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E82:$J82,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E82:$J82,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E82:$J82,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Depot/Fuel Station Retrofit Quantity","bus quantity",{"$f":"INDEX('Fuel Selection'!$E83:$J83,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E83:$J83,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E83:$J83,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E83:$J83,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E83:$J83,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E83:$J83,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,null,"INCLUDES: ",{"$f":"INDEX('Fuel Selection'!$E84:$J84,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E84:$J84,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E84:$J84,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E84:$J84,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E84:$J84,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E84:$J84,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Special Tools","$ ",{"$f":"INDEX('Fuel Selection'!$E85:$J85,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E85:$J85,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E85:$J85,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E85:$J85,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E85:$J85,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E85:$J85,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,"Special Tools Quantity","bus quantity",{"$f":"INDEX('Fuel Selection'!$E86:$J86,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E86:$J86,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E86:$J86,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E86:$J86,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E86:$J86,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E86:$J86,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[null,null,null,"INCLUDES: ",{"$f":"INDEX('Fuel Selection'!$E87:$J87,MATCH(E$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E87:$J87,MATCH(F$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E87:$J87,MATCH(G$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E87:$J87,MATCH(H$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E87:$J87,MATCH(I$4,'Fuel Selection'!$E$3:$J$3,0))","v":0},{"$f":"INDEX('Fuel Selection'!$E87:$J87,MATCH(J$4,'Fuel Selection'!$E$3:$J$3,0))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Fuel Type 1"]
[null,null,null,null,"Fuel Type 2"]
[null,null,null,null,"Fuel Type 3"]
[null,null,null,null,"Fuel Type 4"]
[null,null,null,null,"Fuel Type 5"]
[null,null,null,null,"Fuel Type 6"]

{"sheet":"Summary Graphs - Bus Type","index":8,"n_rows":227,"n_cols":5,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"COST BREAKDOWN - BUS TYPE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"EMISSIONS VS. COST - BUS TYPE"]
[]
[null,null,"Calculation for Unit Cost:"]
[null,null,"Calculation for Exhaust Emission:"]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust CO2 (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$16*'Fleet Inputs'!E$43/100","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$16*'Fleet Inputs'!F$43/100","v":1171.3499999999999}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$16*'Fleet Inputs'!G$43/100","v":1171.3499999999999}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$16*'Fleet Inputs'!H$43/100","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$16*'Fleet Inputs'!I$43/100","v":976.08}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$16*'Fleet Inputs'!J$43/100","v":1171.3499999999999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust THC (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$17","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$17","v":0}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$17","v":0}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$17","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$17","v":0}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$17","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust NMHC (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$18","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$18","v":0.32600000000000001}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$18","v":3.3000000000000002E-2}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$18","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$18","v":0.46}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$18","v":0.32600000000000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust CH4 (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$19","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$19","v":0.06}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$19","v":0.06}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$19","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$19","v":0.06}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$19","v":0.06}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust NOx (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$20","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$20","v":8.5150000000000006}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$20","v":2.1030000000000002}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$20","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$20","v":1.7030000000000003}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$20","v":8.5150000000000006}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust N2O (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$21","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$21","v":0.03}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$21","v":0.03}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$21","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$21","v":0.03}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$21","v":0.03}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust NO (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$22","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$22","v":0}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$22","v":0}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$22","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$22","v":0}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$22","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust PM (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$23","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$23","v":0.154}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$23","v":0.02}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$23","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$23","v":1.694E-2}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$23","v":0.154}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust CO (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$24","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$24","v":1.4870000000000001}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$24","v":0.44}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$24","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$24","v":1.552}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$24","v":1.4870000000000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Exhaust GHG (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$25","v":0}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$25","v":0}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$25","v":0}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$25","v":0}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$25","v":0}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$25","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Upstream GHG (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$26","v":179}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$26","v":0}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$26","v":0}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$26","v":179}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$26","v":0}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$26","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Unit annual cost ($/km/bus/yr)","Total GHG (g/km/bus)"]
[null,null,"Bus Type 1",{"$f":"'Summary Tables'!$D$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!E$27","v":179}]
[null,null,"Bus Type 2",{"$f":"'Summary Tables'!$E$19","v":2.7059159365100776},{"$f":"'Fleet Inputs'!F$27","v":0}]
[null,null,"Bus Type 3",{"$f":"'Summary Tables'!$F$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!G$27","v":0}]
[null,null,"Bus Type 4",{"$f":"'Summary Tables'!$H$19","v":2.1345638901063348},{"$f":"'Fleet Inputs'!H$27","v":179}]
[null,null,"Bus Type 5",{"$f":"'Summary Tables'!$I$19","v":3.5052482386994028},{"$f":"'Fleet Inputs'!I$27","v":0}]
[null,null,"Bus Type 6",{"$f":"'Summary Tables'!$J$19","v":1.8512891164856751},{"$f":"'Fleet Inputs'!J$27","v":0}]

{"sheet":"Default Cost Data","index":9,"n_rows":70,"n_cols":21,"rows_kept":70,"cut":false,"hidden":false,"merged":[[10,20,14,23]]}
["COST DATA"]
[null,"Country","US","US","US","US","US","US","US","US","Brazil ","Brazil ","Brazil ","Brazil "]
[null,"Fuel","Biodiesel 100%","Biodiesel 20%","Diesel (150 ppm +)","Diesel-Electric Hybrid (15 ppm)","Low Sulfur Diesel (50 ppm)","Natural Gas","Ultra Low Sulfur Diesel (15 ppm)","Electric","Diesel-Electric Hybrid (10 ppm)","Electric","Ultra Low Sulfur Diesel (10 ppm)","Ultra Low Sulfur Diesel (10 ppm)"]
[null,"Bus length","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","18m"]
["Fleet-Specific Data"]
[null,"Units"]
["Useful life of bus","years",13,13,13,13,13,13,13,20,12,15,10,12]
["Final purchase price for a single bus ","$/bus",189465.65217391305,189465.65217391305,349830,540000,349830,153000,349830,800000,{"$f":"750000*S9","v":322500},{"$f":"1250000*S9","v":537500},{"$f":"500000*S9","v":215000},{"$f":"800000*S9","v":344000},null,"Assumed Exchange rate: "]
["Residual value","% of final purchase price",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.05,0.1,0.1,null,1,"Brazilian Real","=",0.43,"US$"]
["Down payment","% of total cost",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.2,0.2,0.2,0.2]
["Loan interest rate","%",0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,9.9000000000000005E-2,9.4E-2,9.9000000000000005E-2,9.9000000000000005E-2,null,"Inflation rate",null,"=",0,"%","Note: For Brazilian cities, general inflation rate can be included here should you wish to forecast fuel expenses in future years. "]
["Loan life","years",13,13,13,13,13,13,13,13,9,14,9,9]
[]
["Annual Operations Data"]
[null,"Units"]
["Total cost of driver and on-board labor","$/year/bus",61777.680560480054,61777.680560480054,45566.700869022308,45566.700869022308,45566.700869022308,79828.901707651705,45566.700869022308,45566.700869022308]
["Energy Use","kwh/km",null,null,null,null,null,null,null,null,null,1.3]
["Energy cost","$/kwh",null,null,null,null,null,null,null,null,null,{"$f":"0.5*S9*(1+S11/100)","v":0.215}]
["Fuel consumption","L/100 km",50,50,50,50,50,50,50,0,41.5,null,45,73]
["Fuel cost","$/L",1.0408383768204765,1.0408383768204765,0.79251653057396687,0.79251653057396687,0.79251653057396687,0.45965958773290078,0.79251653057396687,0,{"$f":"3.33*S9*(1+S11/100)","v":1.4319},null,{"$f":"3.33*S9*(1+S11/100)","v":1.4319},{"$f":"3.33*S9*(1+S11/100)","v":1.4319}]
["Fuel cost projection","%/year",0,0,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,4.0000000000000001E-3,8.0000000000000002E-3]
["Fuel additive","$/L"]
["Fuel station operation costs","$/year/bus",6800,6800,6800,6800,6800,8500,6800]
["Insurance ","$/year/bus"]
["Additional operational costs to include","$/year/bus"]
[]
["Maintenance Data"]
[null,"Units"]
["Fixed annual maintenance cost","$/year/bus",35620.533141777531,35620.533141777531,30969.674286631798,28724.999999999996,30969.674286631798,36016.566280054685,30969.674286631798,30969.674286631798,{"$f":"M29*1.5","v":19350},{"$f":"17000*S9","v":7310},{"$f":"30000*S9","v":12900},{"$f":"70000*S9","v":30100}]
["Total cost of maintenance labor","$/year/bus",null,null,{"$f":"E29*1.26","v":39021.789601156066},{"$f":"F29*1.26","v":36193.499999999993},{"$f":"G29*1.26","v":39021.789601156066},54000,{"$f":"I29*1.26","v":39021.789601156066},{"$f":"J29*1.26","v":39021.789601156066}]
["Brake reline ","$/bus",null,null,2000,2700,2000,3800,2000]
["Frequency",null,null,null,1,1,1,1,1]
["Tires","$/bus",11409.513487489046,11409.513487489046,9939.3765557856932,null,9939.3765557856932,6751.9701067913793,9939.3765557856932]
["Frequency"]
["Battery conditioning","$/bus"]
["Frequency"]
["DPF cleaning","$/bus"]
["Frequency"]
["Fuel station maintenance ","$/bus",6566.9297722283072,6566.9297722283072,6011.540672204128,2096.6666666666665,6011.540672204128,5306.4695935928703,6011.540672204128]
["Frequency",null,1,1,1,1,1,1,1]
["Lubricant","$/bus"]
["Frequency"]
["Additional maintenance costs to include ","$/year/bus",11409.290036478818,11409.290036478818,11846.814810385848,24810.708333333336,11846.814810385848,7108.6161003111201,11846.814810385848]
[]
["Overhaul or Retrofitting  (Optional)"]
[null,"Units"]
["Engine overhaul","$/bus",23000,23000,23000,17000,23000,23000,23000]
["Frequency","years",6,6,6,6,6,6,6]
["Transmission overhaul","$/bus",13400,13400,13400,39000,13400,13400,13400]
["Frequency","years",6,6,6,6,6,6,6]
["CNG fuel system overhaul","$/bus"]
["Frequency","years"]
["Hybrid system overhaul","$/bus",null,null,null,13200]
["Frequency","years",null,null,null,2]
["Battery replacement","$/bus",null,null,null,31400]
["Frequency","years",null,null,null,6]
["Vehicle retrofits","$/bus"]
["Frequency","years"]
[]
["Additional Infrastructure (optional)"]
[null,"Units"]
["Depot/fuel station construction","$ ",14617.014871865258,14617.014871865258,24091.461015932913,53000,24091.461015932913,10274.888030840413,24091.461015932913,1000000]
["Depot/fuel station construction quantity"]
[null,"INCLUDES: ",null,null,null,"Battery charging and conditioning equipment",null,"Refueling station"]
["Depot/fuel station retrofit","$",870,870,null,85000,null,33000]
["Depot/fuel station retrofit quantity"]
[null,"INCLUDES: ","Update depot","Update depot",null,"Battery conditioning station",null,"Refueling station"]
["Special tools","$",null,null,null,11400,null,null,7300]
["Special tools quantity",null,0,0,0,100,0,0,1]
[null,"INCLUDES: ",null,null,null,"Diagnostic equipment",null,null,"DPF"]

{"sheet":"Default Emissions Data","index":10,"n_rows":16,"n_cols":28,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Country","US","US","US","US","US","US","US","US","US","US","US","US","US","US","US","US","US","US","US","US","US","US","Brazil ","Brazil ","Brazil ","Brazil ","Brazil "]
["Fuel","Biodiesel 100%","Biodiesel 100%","Biodiesel 20%","Biodiesel 20%","Biodiesel 20%","Diesel (150 ppm +)","Diesel (150 ppm +)","Diesel (150 ppm +)","Diesel-Electric Hybrid (15 ppm)","Low Sulfur Diesel (50 ppm)","Low Sulfur Diesel (50 ppm)","Natural Gas","Natural Gas","Natural Gas","Ultra Low Sulfur Diesel (15 ppm)","Ultra Low Sulfur Diesel (15 ppm)","Ultra Low Sulfur Diesel (15 ppm)","Ultra Low Sulfur Diesel (15 ppm)","Ultra Low Sulfur Diesel (15 ppm)","Ultra Low Sulfur Diesel (15 ppm)","Ultra Low Sulfur Diesel (15 ppm)","Ultra Low Sulfur Diesel (15 ppm)","Ultra Low Sulfur Diesel (10 ppm)","Ultra Low Sulfur Diesel (10 ppm)","Ultra Low Sulfur Diesel (10 ppm)","Electric","Diesel-Electric Hybrid (10 ppm)"]
["Technology","Exhaust Gas Recirculation (EGR)","Euro V-VI","Exhaust Gas Recirculation (EGR)","Selective Catalyst Reduction (SCR)","Euro V-VI","Oxidation Catalyst (OC)","Euro II","Euro III","Selective Catalyst Reduction (SCR)","Euro II","Euro III","Oxidation Catalyst (OC)","Three-Way Catalyst (3WC)","Euro V-VI","Oxidation Catalyst (OC)","Diesel Particulate Filter (DPF)","Exhaust Gas Recirculation (EGR)","EPA 2007","EPA 2010","Euro III","Euro IV","Euro V-VI","Euro V","Euro III","Euro V","Electric","Euro V"]
["Bus Length","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","12m","18m","12m","12m"]
["Carbon Dioxide (CO2), g/L",2424,2432,2714,2414,2564,2266,2320,null,1886,2586,2400,2918,2418,2380,2958,2802,2668,3780,3260,2418,2238,2352,2603,2603,2603,null,{"$f":"2.8*840","v":2352}]
["Total Hydrocarbons (THC), g/km",0.19,1.0999999999999999E-2,2.8000000000000001E-2,2.1000000000000001E-2,2.5000000000000001E-2,0.222,0.80600000000000005,null,1,7.2999999999999995E-2,7.1999999999999995E-2,16.178999999999998,1.153,0.36799999999999999,0.48299999999999998,4.5999999999999999E-2,4.3999999999999997E-2,9.2999999999999999E-2,1.0999999999999999E-2,0.223,3.5999999999999997E-2,2.9000000000000001E-2]
["Non-Methane Hydrocarbons (NMHC), g/km",null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3000000000000002E-2,0.32600000000000001,3.3000000000000002E-2,null,0.46]
["Methane (CH4), g/km",null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,null,{"$f":"X8","v":0.06}]
["Nitrogen Oxide (NOx), g/km",8.3230000000000004,8.1430000000000007,10.37,10.1,10.234999999999999,10.121,12.446999999999999,null,9.8040000000000003,12.532999999999999,11.015000000000001,12.269,3.1539999999999999,1.889,5.3079999999999998,16.27,8.9499999999999993,3.56,1.0049999999999999,8.9740000000000002,8.52,8.0250000000000004,2.1030000000000002,8.5150000000000006,2.1030000000000002,null,{"$f":"0.2*Y9","v":1.7030000000000003}]
["Nitrous Oxide (N2O), g/km",null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,null,{"$f":"X10","v":0.03}]
["Nitric Oxide (NO), g/km",null,null,null,null,null,null,null,null,5]
["Particulate Matter (PM), g/km",4.9000000000000002E-2,0.03,4.3999999999999997E-2,3.1E-2,3.6999999999999998E-2,0.05,0.107,1.1200000000000001,0.16700000000000001,0.107,0.107,0.03,0.03,0.03,0.107,0.107,0.107,0.107,0.107,0.107,0.107,0.107,0.02,0.154,0.02,null,{"$f":"0.11*Y12","v":1.694E-2}]
["Carbon Monoxide (CO), g/km",0.17399999999999999,0.83699999999999997,0.10299999999999999,4.9690000000000003,2.536,2.4870000000000001,2.3130000000000002,null,1.552,2.1549999999999998,5.66,0.40600000000000003,1.468,1.5920000000000001,1.014,0.74,0.253,9.1999999999999998E-2,5.1999999999999998E-2,2.7519999999999998,4.4800000000000004,1.7629999999999999,0.44,1.4870000000000001,0.44,null,1.552]
["Greenhouse Gases (GHG/CO2e), g/km"]
["Upstream GHG/CO2e, g/km",null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
["Total GHG, g/km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA14+AA15","v":179}]

{"sheet":"Capital-Financing Calc","index":11,"n_rows":377,"n_cols":42,"rows_kept":377,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Capital-Financing Cost Calculation"]
[]
[]
[null,"Summary","Fleet 1","Fleet 2"]
[null,"Total Financing Cost (Annual)",{"$f":"IF(C11=\"YES\",(D26/'Fleet Inputs'!E31),0)+IF(J11=\"YES\",(K26/'Fleet Inputs'!F31),0)+IF(Q11=\"YES\",(R26/'Fleet Inputs'!G31),0)","v":30449605.138606492},{"$f":"IF(X11=\"YES\",(AB26/'Fleet Inputs'!H31),0)+IF(AE11=\"YES\",(AI26/'Fleet Inputs'!I31),0)+IF(AL11=\"YES\",(AP26/'Fleet Inputs'!J31),0)","v":35889532.257406004}]
[null,"Total Capital/ Upfront Procurement Cost (Annual)",{"$f":"IF(C11=\"YES\",(G26/'Fleet Inputs'!E31),0)+IF(J11=\"YES\",(N26/'Fleet Inputs'!F31),0)+IF(Q11=\"YES\",(U26/'Fleet Inputs'!G31),0)","v":42617791.520556673},{"$f":"IF(X11=\"YES\",(Y26/'Fleet Inputs'!H31),0)+IF(AE12=\"YES\",(AF26/'Fleet Inputs'!I31),0)+IF(AL12=\"YES\",(AM26/'Fleet Inputs'!J31),0)","v":21878537.225298166}]
[null,"Total Annual Cost",{"$f":"SUM(C6:C7)","v":73067396.659163162},{"$f":"SUM(D6:D7)","v":57768069.48270417}]
[]
[null,"Fleet 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleet 2"]
[null,"Bus Type 1",{"$f":"IF('Fleet Inputs'!E10>0,\"YES\",\"\")","v":"YES"},null,null,null,null,null,"Bus Type 2",{"$f":"IF('Fleet Inputs'!F10>0,\"YES\",\"\")","v":"YES"},null,null,null,null,null,"Bus Type 3",{"$f":"IF('Fleet Inputs'!G10>0,\"YES\",\"\")","v":"YES"},null,null,null,null,null,"Bus Type 4",{"$f":"IF('Fleet Inputs'!H10>0,\"YES\",\"\")","v":"YES"},null,null,null,null,null,"Bus Type 5",{"$f":"IF('Fleet Inputs'!I10>0,\"YES\",\"\")","v":"YES"},null,null,null,null,null,"Bus Type 6",{"$f":"IF('Fleet Inputs'!J10>0,\"YES\",\"\")","v":"YES"}]
[null,{"$f":"CONCATENATE('Fleet Inputs'!E5,\" | \",'Fleet Inputs'!E6,\" | \",'Fleet Inputs'!E7)","v":"Electric | Electric | 12m"},null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!F5,\" | \",'Fleet Inputs'!F6,\" | \",'Fleet Inputs'!F7)","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro III | 12m"},null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!G5,\" | \",'Fleet Inputs'!G6,\" | \",'Fleet Inputs'!G7)","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro V | 12m"},null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!H5,\" | \",'Fleet Inputs'!H6,\" | \",'Fleet Inputs'!H7)","v":"Electric | Electric | 12m"},null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!I5,\" | \",'Fleet Inputs'!I6,\" | \",'Fleet Inputs'!I7)","v":"Diesel-Electric Hybrid (10 ppm) | Euro V | 12m"},null,null,null,null,null,null,{"$f":"CONCATENATE(IF('Fleet Inputs'!J5=0,\"\",'Fleet Inputs'!J5),\" | \", IF('Fleet Inputs'!J6=0,\"\",'Fleet Inputs'!J6),\" | \",IF('Fleet Inputs'!J7=0,\"\",'Fleet Inputs'!J7))","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro III | 12m"}]
[]
[null,null,"Financing Costs",null,null,"Capital Costs",null,null,null,"Financing Costs",null,null,"Capital Costs",null,null,null,"Financing Costs",null,null,"Capital Costs",null,null,null,"Financing Costs",null,null,"Capital Costs",null,null,null,"Financing Costs",null,null,"Capital Costs",null,null,null,"Financing Costs",null,null,"Capital Costs"]
[]
[null,null,"Loan amount",{"$f":"G16-G17","v":860000000},null,"Total bus cost",{"$f":"'Fleet Inputs'!E10*'Fleet Inputs'!E32","v":1075000000},null,null,"Loan amount",{"$f":"N16-N17","v":17200000},null,"Total bus cost",{"$f":"'Fleet Inputs'!F10*'Fleet Inputs'!F32","v":21500000},null,null,"Loan amount",{"$f":"U16-U17","v":17200000},null,"Total bus cost",{"$f":"'Fleet Inputs'!G10*'Fleet Inputs'!G32","v":21500000},null,null,"Loan amount",{"$f":"AB16-AB17","v":645000000},null,"Total bus cost",{"$f":"'Fleet Inputs'!H10*'Fleet Inputs'!H32","v":806250000},null,null,"Loan amount",{"$f":"AI16-AI17","v":25800000},null,"Total bus cost",{"$f":"'Fleet Inputs'!I10*'Fleet Inputs'!I32","v":32250000},null,null,"Loan amount",{"$f":"AP16-AP17","v":51600000},null,"Total bus cost",{"$f":"'Fleet Inputs'!J10*'Fleet Inputs'!J32","v":64500000}]
[null,null,"Annual interest rate",{"$f":"'Fleet Inputs'!E35","v":9.4E-2},null,"Down payment",{"$f":"G16*'Fleet Inputs'!E34","v":215000000},null,null,"Annual interest rate",{"$f":"'Fleet Inputs'!F35","v":9.9000000000000005E-2},null,"Down payment",{"$f":"N16*'Fleet Inputs'!F34","v":4300000},null,null,"Annual interest rate",{"$f":"'Fleet Inputs'!G35","v":9.9000000000000005E-2},null,"Down payment",{"$f":"U16*'Fleet Inputs'!G34","v":4300000},null,null,"Annual interest rate",{"$f":"'Fleet Inputs'!H35","v":9.4E-2},null,"Down payment",{"$f":"AB16*'Fleet Inputs'!H34","v":161250000},null,null,"Annual interest rate",{"$f":"'Fleet Inputs'!I35","v":9.9000000000000005E-2},null,"Down payment",{"$f":"AI16*'Fleet Inputs'!I34","v":6450000},null,null,"Annual interest rate",{"$f":"'Fleet Inputs'!J35","v":9.9000000000000005E-2},null,"Down payment",{"$f":"AP16*'Fleet Inputs'!J34","v":12900000}]
[null,null,"Loan period in years",{"$f":"'Fleet Inputs'!E36","v":14},null,"Discount rate",{"$f":"'Fleet Inputs'!E12","v":0.1},null,null,"Loan period in years",{"$f":"'Fleet Inputs'!F36","v":9},null,"Discount rate",{"$f":"'Fleet Inputs'!F12","v":0.1},null,null,"Loan period in years",{"$f":"'Fleet Inputs'!G36","v":9},null,"Discount rate",{"$f":"'Fleet Inputs'!G12","v":0.1},null,null,"Loan period in years",{"$f":"'Fleet Inputs'!H36","v":14},null,"Discount rate",{"$f":"'Fleet Inputs'!H12","v":0.1},null,null,"Loan period in years",{"$f":"'Fleet Inputs'!I36","v":9},null,"Discount rate",{"$f":"'Fleet Inputs'!I12","v":0.1},null,null,"Loan period in years",{"$f":"'Fleet Inputs'!J36","v":9},null,"Discount rate",{"$f":"'Fleet Inputs'!J12","v":0.1}]
[null,null,"Start date of loan",{"$f":"TODAY()","v":"2021-10-22"},null,null,null,null,null,"Start date of loan",{"$f":"TODAY()","v":"2021-10-22"},null,null,null,null,null,"Start date of loan",{"$f":"TODAY()","v":"2021-10-22"},null,null,null,null,null,"Start date of loan",{"$f":"TODAY()","v":"2021-10-22"},null,null,null,null,null,"Start date of loan",{"$f":"TODAY()","v":"2021-10-22"},null,null,null,null,null,"Start date of loan",{"$f":"TODAY()","v":"2021-10-22"}]
[null,null,"Annual payment",{"$f":"-PMT(D17,D21,D16)","v":112950353.47950542},null,"Infrastructure costs",{"$f":"IF('Fleet Inputs'!E87>0,CEILING('Fleet Inputs'!E10/'Fleet Inputs'!E87,1)*'Fleet Inputs'!E86,0)+IF('Fleet Inputs'!E90>0,CEILING('Fleet Inputs'!E10/'Fleet Inputs'!E90,1)*'Fleet Inputs'!E89,0)+IF('Fleet Inputs'!E93>0,CEILING('Fleet Inputs'!E10/'Fleet Inputs'!E93,1)*'Fleet Inputs'!E92,0)","v":0},null,null,"Annual payment",{"$f":"-PMT(K17,K21,K16)","v":2974756.1486778138},null,"Infrastructure costs",{"$f":"IF('Fleet Inputs'!F87>0,CEILING('Fleet Inputs'!F10/'Fleet Inputs'!F87,1)*'Fleet Inputs'!F86,0)+IF('Fleet Inputs'!F90>0,CEILING('Fleet Inputs'!F10/'Fleet Inputs'!F90,1)*'Fleet Inputs'!F89,0)+IF('Fleet Inputs'!F93>0,CEILING('Fleet Inputs'!F10/'Fleet Inputs'!F93,1)*'Fleet Inputs'!F92,0)","v":0},null,null,"Annual payment",{"$f":"-PMT(R17,R21,R16)","v":2974756.1486778138},null,"Infrastructure costs",{"$f":"IF('Fleet Inputs'!G87>0,CEILING('Fleet Inputs'!G10/'Fleet Inputs'!G87,1)*'Fleet Inputs'!G86,0)+IF('Fleet Inputs'!G90>0,CEILING('Fleet Inputs'!G10/'Fleet Inputs'!G90,1)*'Fleet Inputs'!G89,0)+IF('Fleet Inputs'!G93>0,CEILING('Fleet Inputs'!G10/'Fleet Inputs'!G93,1)*'Fleet Inputs'!G92,0)","v":0},null,null,"Annual payment",{"$f":"-PMT(Y17,Y21,Y16)","v":84712765.109629065},null,"Infrastructure costs",{"$f":"IF('Fleet Inputs'!H87>0,CEILING('Fleet Inputs'!H10/'Fleet Inputs'!H87,1)*'Fleet Inputs'!H86,0)+IF('Fleet Inputs'!H90>0,CEILING('Fleet Inputs'!H10/'Fleet Inputs'!H90,1)*'Fleet Inputs'!H89,0)+IF('Fleet Inputs'!H93>0,CEILING('Fleet Inputs'!H10/'Fleet Inputs'!H93,1)*'Fleet Inputs'!H92,0)","v":0},null,null,"Annual payment",{"$f":"-PMT(AF17,AF21,AF16)","v":4462134.2230167212},null,"Infrastructure costs",{"$f":"IF('Fleet Inputs'!I87>0,CEILING('Fleet Inputs'!I10/'Fleet Inputs'!I87,1)*'Fleet Inputs'!I86,0)+IF('Fleet Inputs'!I90>0,CEILING('Fleet Inputs'!I10/'Fleet Inputs'!I90,1)*'Fleet Inputs'!I89,0)+IF('Fleet Inputs'!I93>0,CEILING('Fleet Inputs'!I10/'Fleet Inputs'!I93,1)*'Fleet Inputs'!I92,0)","v":0},null,null,"Annual payment",{"$f":"-PMT(AM17,AM21,AM16)","v":8924268.4460334424},null,"Infrastructure costs",{"$f":"IF('Fleet Inputs'!J87>0,CEILING('Fleet Inputs'!J10/'Fleet Inputs'!J87,1)*'Fleet Inputs'!J86,0)+IF('Fleet Inputs'!J90>0,CEILING('Fleet Inputs'!J10/'Fleet Inputs'!J90,1)*'Fleet Inputs'!J89,0)+IF('Fleet Inputs'!J93>0,CEILING('Fleet Inputs'!J10/'Fleet Inputs'!J93,1)*'Fleet Inputs'!J92,0)","v":0}]
[null,null,"Number of payments",{"$f":"D18","v":14},null,"Bus residual value",{"$f":"'Fleet Inputs'!E33*'Capital-Financing Calc'!G16","v":53750000},null,null,"Number of payments",{"$f":"K18","v":9},null,"Bus residual value",{"$f":"'Fleet Inputs'!F33*'Capital-Financing Calc'!N16","v":2150000},null,null,"Number of payments",{"$f":"R18","v":9},null,"Bus residual value",{"$f":"'Fleet Inputs'!G33*'Capital-Financing Calc'!U16","v":2150000},null,null,"Number of payments",{"$f":"Y18","v":14},null,"Bus residual value",{"$f":"'Fleet Inputs'!H33*'Capital-Financing Calc'!AB16","v":40312500},null,null,"Number of payments",{"$f":"AF18","v":9},null,"Bus residual value",{"$f":"'Fleet Inputs'!I33*'Capital-Financing Calc'!AI16","v":3225000},null,null,"Number of payments",{"$f":"AM18","v":9},null,"Bus residual value",{"$f":"'Fleet Inputs'!J33*'Capital-Financing Calc'!AP16","v":6450000}]
[null,null,"Total interest",{"$f":"D23-D16","v":721304948.71307588},null,"Bus residual PV",{"$f":"G21/(1+'Fleet Inputs'!E12)^'Fleet Inputs'!E31","v":12867322.653592533},null,null,"Total interest",{"$f":"K23-K16","v":9572805.3381003253},null,"Bus residual PV",{"$f":"N21/(1+'Fleet Inputs'!E12)^'Fleet Inputs'!F31","v":828918.0722734927},null,null,"Total interest",{"$f":"R23-R16","v":9572805.3381003253},null,"Bus residual PV",{"$f":"U21/(1+'Fleet Inputs'!E12)^'Fleet Inputs'!G31","v":828918.0722734927},null,null,"Total interest",{"$f":"Y23-Y16","v":540978711.53480697},null,"Bus residual PV",{"$f":"AB21/(1+'Fleet Inputs'!E12)^'Fleet Inputs'!H31","v":9650491.9901943989},null,null,"Total interest",{"$f":"AF23-AF16","v":14359208.007150494},null,"Bus residual PV",{"$f":"AI21/(1+'Fleet Inputs'!E12)^'Fleet Inputs'!I31","v":1027584.3871158998},null,null,"Total interest",{"$f":"AM23-AM16","v":28718416.014300987},null,"Bus residual PV",{"$f":"AP21/(1+'Fleet Inputs'!E12)^'Fleet Inputs'!J31","v":2486754.216820478}]
[null,null,"Total cost of loan",{"$f":"D21*D20","v":1581304948.7130759},null,null,null,null,null,"Total cost of loan",{"$f":"K21*K20","v":26772805.338100325},null,null,null,null,null,"Total cost of loan",{"$f":"R21*R20","v":26772805.338100325},null,null,null,null,null,"Total cost of loan",{"$f":"Y21*Y20","v":1185978711.534807},null,null,null,null,null,"Total cost of loan",{"$f":"AF21*AF20","v":40159208.007150494},null,null,null,null,null,"Total cost of loan",{"$f":"AM21*AM20","v":80318416.014300987}]
[]
[]
[null,null,"Lifetime Financing PV",{"$f":"NPV(G18,INDIRECT(\"f\"&(ROW(30:30)+1)):INDIRECT(\"f\"&(ROW(30:30)+D18)))","v":437570741.76971304},null,"Lifetime Capital/ Upfront Procurement PV",{"$f":"(G17-G22)+G20+NPV(G18,INDIRECT(\"e\"&(ROW(30:30)+1)):INDIRECT(\"e\"&(ROW(30:30)+D18)))","v":596631887.81101561},null,null,"Lifetime Financing PV",{"$f":"NPV(N18,INDIRECT(\"m\"&(ROW(30:30)+1)):INDIRECT(\"m\"&(ROW(30:30)+K18)))","v":6391111.7697948003},null,"Lifetime Capital/ Upfront Procurement PV",{"$f":"(N17-N22)+N20+NPV(N18,INDIRECT(\"l\"&(ROW(30:30)+1)):INDIRECT(\"l\"&(ROW(30:30)+K18)))","v":14211661.665778175},null,null,"Lifetime Financing PV",{"$f":"NPV(U18,INDIRECT(\"t\"&(ROW(30:30)+1)):INDIRECT(\"t\"&(ROW(30:30)+R18)))","v":6391111.7697948003},null,"Lifetime Capital/ Upfront Procurement PV",{"$f":"(U17-U22)+U20+NPV(U18,INDIRECT(\"s\"&(ROW(30:30)+1)):INDIRECT(\"s\"&(ROW(30:30)+R18)))","v":14211661.665778175},null,null,"Lifetime Financing PV",{"$f":"NPV(AB18,INDIRECT(\"AA\"&(ROW(30:30)+1)):INDIRECT(\"AA\"&(ROW(30:30)+Y18)))","v":328178058.37947249},null,"Lifetime Capital/ Upfront Procurement PV",{"$f":"(AB17-AB22)+AB20+NPV(AB18,INDIRECT(\"Z\"&(ROW(30:30)+1)):INDIRECT(\"Z\"&(ROW(30:30)+Y18)))","v":447473913.8060739},null,null,"Lifetime Financing PV",{"$f":"NPV(AI18,INDIRECT(\"AH\"&(ROW(30:30)+1)):INDIRECT(\"AH\"&(ROW(30:30)+AF18)))","v":9586672.9431040492},null,"Lifetime Capital/ Upfront Procurement PV",{"$f":"(AI17-AI22)+AI20+NPV(AI18,INDIRECT(\"AG\"&(ROW(30:30)+1)):INDIRECT(\"AG\"&(ROW(30:30)+AF18)))","v":21533279.93154975},null,null,"Lifetime Financing PV",{"$f":"NPV(AP18,INDIRECT(\"AO\"&(ROW(30:30)+1)):INDIRECT(\"AO\"&(ROW(30:30)+AM18)))","v":19173340.212999631},null,"Lifetime Capital/ Upfront Procurement PV",{"$f":"(AP17-AP22)+AP20+NPV(AP18,INDIRECT(\"AN\"&(ROW(30:30)+1)):INDIRECT(\"AN\"&(ROW(30:30)+AM18)))","v":42634980.093719289}]
[]
[]
[null,"Loan cost calculator",null,null,null,null,null,null,"Loan cost calculator",null,null,null,null,null,null,"Loan cost calculator",null,null,null,null,null,null,"Loan cost calculator",null,null,null,null,null,null,"Loan cost calculator",null,null,null,null,null,null,"Loan cost calculator"]
[null,"No.","Beginning Balance","Payment","Principal","Interest","Ending Balance",null,"No.","Beginning Balance","Payment","Principal","Interest","Ending Balance",null,"No.","Beginning Balance","Payment","Principal","Interest","Ending Balance",null,"No.","Beginning Balance","Payment","Principal","Interest","Ending Balance",null,"No.","Beginning Balance","Payment","Principal","Interest","Ending Balance",null,"No.","Beginning Balance","Payment","Principal","Interest","Ending Balance"]
[null,{"$f":"ROW()-ROW(30:30)","v":1},{"$f":"IF(D16>0,D16,\" \")","v":860000000},{"$f":"$D$20","v":112950353.47950542},{"$f":"D31-F31","v":32110353.47950542},{"$f":"C31*D17","v":80840000},{"$f":"ROUND(C31-E31,-1)","v":827889650},null,{"$f":"ROW()-ROW(30:30)","v":1},{"$f":"IF(K16>0,K16,\" \")","v":17200000},{"$f":"$K$20","v":2974756.1486778138},{"$f":"K31-M31","v":1271956.1486778138},{"$f":"J31*K17","v":1702800},{"$f":"ROUND(J31-L31,-1)","v":15928040},null,{"$f":"ROW()-ROW(30:30)","v":1},{"$f":"IF(R16>0,R16,\" \")","v":17200000},{"$f":"$R$20","v":2974756.1486778138},{"$f":"R31-T31","v":1271956.1486778138},{"$f":"Q31*R17","v":1702800},{"$f":"ROUND(Q31-S31,-1)","v":15928040},null,{"$f":"ROW()-ROW(30:30)","v":1},{"$f":"IF(Y16>0,Y16,\" \")","v":645000000},{"$f":"$Y$20","v":84712765.109629065},{"$f":"Y31-AA31","v":24082765.109629065},{"$f":"X31*Y17","v":60630000},{"$f":"ROUND(X31-Z31,-1)","v":620917230},null,{"$f":"ROW()-ROW(30:30)","v":1},{"$f":"IF(AF16>0,AF16,\" \")","v":25800000},{"$f":"$AF$20","v":4462134.2230167212},{"$f":"AF31-AH31","v":1907934.2230167212},{"$f":"AE31*AF17","v":2554200},{"$f":"ROUND(AE31-AG31,-1)","v":23892070},null,{"$f":"ROW()-ROW(30:30)","v":1},{"$f":"IF(AM16>0,AM16,\" \")","v":51600000},{"$f":"$AM$20","v":8924268.4460334424},{"$f":"AM31-AO31","v":3815868.4460334424},{"$f":"AL31*AM17","v":5108400},{"$f":"ROUND(AL31-AN31,-1)","v":47784130}]
[null,{"$f":"IF(G31>0,B31+1,\"END\")","v":2},{"$f":"IF(G31>0,G31,\" \")","v":827889650},{"$f":"IF(G31>0,$D$20,\"\")","v":112950353.47950542},{"$f":"IF(G31>0,D32-F32,\"\")","v":35128726.379505426},{"$f":"IF(G31>0,C32*$D$17,\"\")","v":77821627.099999994},{"$f":"IF(G31>0,ROUND(C32-E32,-1),\" \")","v":792760920},null,{"$f":"IF(N31>0,I31+1,\"END\")","v":2},{"$f":"IF(N31>0,N31,\" \")","v":15928040},{"$f":"IF(N31>0,$K$20,\"\")","v":2974756.1486778138},{"$f":"IF(N31>0,K32-M32,\"\")","v":1477520.3886778138},{"$f":"IF(N31>0,J32*$D$17,\"\")","v":1497235.76},{"$f":"IF(N31>0,ROUND(J32-L32,-1),\" \")","v":14450520},null,{"$f":"IF(U31>0,P31+1,\"END\")","v":2},{"$f":"IF(U31>0,U31,\" \")","v":15928040},{"$f":"IF(U31>0,$R$20,\"\")","v":2974756.1486778138},{"$f":"IF(U31>0,R32-T32,\"\")","v":1477520.3886778138},{"$f":"IF(U31>0,Q32*$D$17,\"\")","v":1497235.76},{"$f":"IF(U31>0,ROUND(Q32-S32,-1),\" \")","v":14450520},null,{"$f":"IF(AB31>0,W31+1,\"END\")","v":2},{"$f":"IF(AB31>0,AB31,\" \")","v":620917230},{"$f":"IF(AB31>0,$Y$20,\"\")","v":84712765.109629065},{"$f":"IF(AB31>0,Y32-AA32,\"\")","v":26346545.489629067},{"$f":"IF(AB31>0,X32*$D$17,\"\")","v":58366219.619999997},{"$f":"IF(AB31>0,ROUND(X32-Z32,-1),\" \")","v":594570680},null,{"$f":"IF(AI31>0,AD31+1,\"END\")","v":2},{"$f":"IF(AI31>0,AI31,\" \")","v":23892070},{"$f":"IF(AI31>0,$AF$20,\"\")","v":4462134.2230167212},{"$f":"IF(AI31>0,AF32-AH32,\"\")","v":2216279.6430167211},{"$f":"IF(AI31>0,AE32*$D$17,\"\")","v":2245854.58},{"$f":"IF(AI31>0,ROUND(AE32-AG32,-1),\" \")","v":21675790},null,{"$f":"IF(AP31>0,AK31+1,\"END\")","v":2},{"$f":"IF(AP31>0,AP31,\" \")","v":47784130},{"$f":"IF(AP31>0,$AM$20,\"\")","v":8924268.4460334424},{"$f":"IF(AP31>0,AM32-AO32,\"\")","v":4432560.2260334427},{"$f":"IF(AP31>0,AL32*$D$17,\"\")","v":4491708.22},{"$f":"IF(AP31>0,ROUND(AL32-AN32,-1),\" \")","v":43351570}]
[null,{"$f":"IF(G32>0,B32+1,\"\")","v":3},{"$f":"IF(G32>0,G32,\" \")","v":792760920},{"$f":"IF(G32>0,$D$20,\"\")","v":112950353.47950542},{"$f":"IF(G32>0,D33-F33,\"\")","v":38430826.999505416},{"$f":"IF(G32>0,C33*$D$17,\"\")","v":74519526.480000004},{"$f":"IF(G32>0,ROUND(C33-E33,-1),\" \")","v":754330090},null,{"$f":"IF(N32>0,I32+1,\"\")","v":3},{"$f":"IF(N32>0,N32,\" \")","v":14450520},{"$f":"IF(N32>0,$K$20,\"\")","v":2974756.1486778138},{"$f":"IF(N32>0,K33-M33,\"\")","v":1616407.2686778139},{"$f":"IF(N32>0,J33*$D$17,\"\")","v":1358348.88},{"$f":"IF(N32>0,ROUND(J33-L33,-1),\" \")","v":12834110},null,{"$f":"IF(U32>0,P32+1,\"\")","v":3},{"$f":"IF(U32>0,U32,\" \")","v":14450520},{"$f":"IF(U32>0,$R$20,\"\")","v":2974756.1486778138},{"$f":"IF(U32>0,R33-T33,\"\")","v":1616407.2686778139},{"$f":"IF(U32>0,Q33*$D$17,\"\")","v":1358348.88},{"$f":"IF(U32>0,ROUND(Q33-S33,-1),\" \")","v":12834110},null,{"$f":"IF(AB32>0,W32+1,\"\")","v":3},{"$f":"IF(AB32>0,AB32,\" \")","v":594570680},{"$f":"IF(AB32>0,$Y$20,\"\")","v":84712765.109629065},{"$f":"IF(AB32>0,Y33-AA33,\"\")","v":28823121.189629063},{"$f":"IF(AB32>0,X33*$D$17,\"\")","v":55889643.920000002},{"$f":"IF(AB32>0,ROUND(X33-Z33,-1),\" \")","v":565747560},null,{"$f":"IF(AI32>0,AD32+1,\"\")","v":3},{"$f":"IF(AI32>0,AI32,\" \")","v":21675790},{"$f":"IF(AI32>0,$AF$20,\"\")","v":4462134.2230167212},{"$f":"IF(AI32>0,AF33-AH33,\"\")","v":2424609.9630167214},{"$f":"IF(AI32>0,AE33*$D$17,\"\")","v":2037524.26},{"$f":"IF(AI32>0,ROUND(AE33-AG33,-1),\" \")","v":19251180},null,{"$f":"IF(AP32>0,AK32+1,\"\")","v":3},{"$f":"IF(AP32>0,AP32,\" \")","v":43351570},{"$f":"IF(AP32>0,$AM$20,\"\")","v":8924268.4460334424},{"$f":"IF(AP32>0,AM33-AO33,\"\")","v":4849220.8660334423},{"$f":"IF(AP32>0,AL33*$D$17,\"\")","v":4075047.58},{"$f":"IF(AP32>0,ROUND(AL33-AN33,-1),\" \")","v":38502350}]
[null,4,754330090,112950353.47950542,42043325.019505426,70907028.459999993,712286760,null,4,12834110,2974756.1486778138,1768349.8086778137,1206406.3400000001,11065760,null,4,12834110,2974756.1486778138,1768349.8086778137,1206406.3400000001,11065760,null,4,565747560,84712765.109629065,31532494.469629064,53180270.640000001,534215070,null,4,19251180,4462134.2230167212,2652523.3030167213,1809610.92,16598660,null,4,38502350,8924268.4460334424,5305047.546033442,3619220.9,33197300]
[null,5,712286760,112950353.47950542,45995398.039505422,66954955.439999998,666291360,null,5,11065760,2974756.1486778138,1934574.7086778139,1040181.4400000001,9131190,null,5,11065760,2974756.1486778138,1934574.7086778139,1040181.4400000001,9131190,null,5,534215070,84712765.109629065,34496548.529629067,50216216.579999998,499718520,null,5,16598660,4462134.2230167212,2901860.1830167212,1560274.04,13696800,null,5,33197300,8924268.4460334424,5803722.2460334422,3120546.2,27393580]
[null,6,666291360,{"$f":"IF(G35>0,$D$20,\"\")","v":112950353.47950542},50318965.639505416,62631387.840000004,615972390,null,6,9131190,2974756.1486778138,2116424.288677814,858331.86,7014770,null,6,9131190,2974756.1486778138,2116424.288677814,858331.86,7014770,null,6,499718520,84712765.109629065,37739224.229629062,46973540.880000003,461979300,null,6,13696800,4462134.2230167212,3174635.023016721,1287499.2,10522160,null,6,27393580,8924268.4460334424,6349271.9260334428,2574996.52,21044310]
[null,{"$f":"IF(G36>0,B36+1,\"\")","v":7},615972390,112950353.47950542,55048948.819505423,57901404.659999996,560923440,null,7,7014770,2974756.1486778138,2315367.7686778139,659388.38,4699400,null,7,7014770,2974756.1486778138,2315367.7686778139,659388.38,4699400,null,7,461979300,84712765.109629065,41286710.909629062,43426054.200000003,420692590,null,7,10522160,4462134.2230167212,3473051.1830167212,989083.04,7049110,null,7,21044310,8924268.4460334424,6946103.3060334427,1978165.14,14098210]
[null,8,560923440,{"$f":"IF(G37>0,$D$20,\"\")","v":112950353.47950542},60223550.11950542,52726803.359999999,500699890,null,8,4699400,2974756.1486778138,2533012.5486778137,441743.6,2166390,null,8,4699400,2974756.1486778138,2533012.5486778137,441743.6,2166390,null,8,420692590,84712765.109629065,45167661.649629064,39545103.460000001,375524930,null,8,7049110,4462134.2230167212,3799517.8830167213,662616.34,3249590,null,8,14098210,8924268.4460334424,7599036.7060334422,1325231.74,6499170]
[null,{"$f":"IF(G38>0,B38+1,\"\")","v":9},500699890,{"$f":"IF(G38>0,$D$20,\"\")","v":112950353.47950542},65884563.819505423,47065789.659999996,434815330,null,9,2166390,2974756.1486778138,2771115.4886778137,203640.66,-604730,null,9,2166390,2974756.1486778138,2771115.4886778137,203640.66,-604730,null,9,375524930,84712765.109629065,49413421.689629063,35299343.420000002,326111510,null,9,3249590,4462134.2230167212,4156672.7630167212,305461.46000000002,-907080,null,9,6499170,8924268.4460334424,8313346.4660334419,610921.98,-1814180]
[null,10,434815330,112950353.47950542,72077712.459505409,40872641.020000003,362737620,null,""," ","","",""," ",null,""," ","","",""," ",null,10,326111510,84712765.109629065,54058283.169629067,30654481.940000001,272053230,null,""," ","","",""," ",null,""," ","","",""," "]
[null,11,362737620,112950353.47950542,78853017.199505419,34097336.280000001,283884600,null,{"$error":"#VALUE!"}," ",2974756.1486778138,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}," ",2974756.1486778138,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11,272053230,84712765.109629065,59139761.48962906,25573003.620000001,212913470,null,{"$error":"#VALUE!"}," ",4462134.2230167212,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}," ",8924268.4460334424,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,12,283884600,112950353.47950542,86265201.079505414,26685152.399999999,197619400,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12,212913470,84712765.109629065,64698898.929629065,20013866.18,148214570,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(G42>0,B42+1,\"\")","v":13},197619400,112950353.47950542,94374129.879505426,18576223.600000001,103245270,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13,148214570,84712765.109629065,70780595.529629067,13932169.58,77433970,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,14,103245270,{"$f":"IF(G43>0,$D$20,\"\")","v":112950353.47950542},103245298.09950542,9705055.3800000008,{"$f":"IF(G43>0,ROUND(C44-E44,-1),\" \")","v":-30},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(N43>0,ROUND(J44-L44,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(U43>0,ROUND(Q44-S44,-1),\" \")","v":{"$error":"#VALUE!"}},null,14,77433970,84712765.109629065,77433971.929629058,7278793.1799999997,{"$f":"IF(AB43>0,ROUND(X44-Z44,-1),\" \")","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AI43>0,ROUND(AE44-AG44,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AP43>0,ROUND(AL44-AN44,-1),\" \")","v":{"$error":"#VALUE!"}}]
[null,""," ",{"$f":"IF(G44>0,$D$20,\"\")","v":""},{"$f":"IF(G44>0,D45-F45,\"\")","v":""},{"$f":"IF(G44>0,C45*$D$17,\"\")","v":""}," ",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(N44>0,K45-M45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N44>0,J45*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N44>0,ROUND(J45-L45,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(U44>0,R45-T45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U44>0,Q45*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U44>0,ROUND(Q45-S45,-1),\" \")","v":{"$error":"#VALUE!"}},null,""," ","",{"$f":"IF(AB44>0,Y45-AA45,\"\")","v":""},{"$f":"IF(AB44>0,X45*$D$17,\"\")","v":""},{"$f":"IF(AB44>0,ROUND(X45-Z45,-1),\" \")","v":" "},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AI44>0,AF45-AH45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI44>0,AE45*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI44>0,ROUND(AE45-AG45,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AP44>0,AM45-AO45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP44>0,AL45*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP44>0,ROUND(AL45-AN45,-1),\" \")","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"}," ",112950353.47950542,{"$f":"IF(G45>0,D46-F46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G45>0,C46*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(N45>0,K46-M46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(N45>0,J46*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(U45>0,R46-T46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(U45>0,Q46*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}," ",84712765.109629065,{"$f":"IF(AB45>0,Y46-AA46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AB45>0,X46*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AI45>0,AF46-AH46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AI45>0,AE46*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AP45>0,AM46-AO46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(AP45>0,AL46*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G46>0,ROUND(C47-E47,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(N46>0,ROUND(J47-L47,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(U46>0,ROUND(Q47-S47,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AB46>0,ROUND(X47-Z47,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AI46>0,ROUND(AE47-AG47,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AP46>0,ROUND(AL47-AN47,-1),\" \")","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G47>0,D35,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(N47>0,ROUND(J48-L48,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(U47>0,ROUND(Q48-S48,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AB47>0,ROUND(X48-Z48,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AI47>0,ROUND(AE48-AG48,-1),\" \")","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AP47>0,ROUND(AL48-AN48,-1),\" \")","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$f":"IF(G49>0,B49+1,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G49>0,G49,\" \")","v":{"$error":"#VALUE!"}},{"$f":"IF(G49>0,$D$20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G49>0,D50-F50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(G49>0,C50*$D$17,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G50>0,D38,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G52>0,$D$20,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G53>0,D41,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G55>0,$D$20,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G56>0,D44,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G58>0,$D$20,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(G59>0,D47,\"\")","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(loan_not_paid1*values_entered1,payment_number1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,payment_number1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,payment_date1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,beginning_balance1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,annual_payment1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,principal1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,interest1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,ending_balance1,\"\")","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(loan_not_paid1*values_entered1,payment_number1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,payment_date1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,beginning_balance1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,annual_payment1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,principal1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,interest1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,ending_balance1,\"\")","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(loan_not_paid1*values_entered1,payment_number1,\"\")","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(loan_not_paid1*values_entered1,payment_number1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,payment_date1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,beginning_balance1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,annual_payment1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,principal1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,interest1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,ending_balance1,\"\")","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(loan_not_paid1*values_entered1,payment_number1,\"\")","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$f":"IF(loan_not_paid1*values_entered1,payment_number1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,payment_date1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,beginning_balance1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,annual_payment1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,principal1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,interest1,\"\")","v":{"$error":"#NAME?"}},{"$f":"IF(loan_not_paid1*values_entered1,ending_balance1,\"\")","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(loan_not_paid1*values_entered1,payment_number1,\"\")","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]

{"sheet":"Total Operating Cost Calc","index":12,"n_rows":94,"n_cols":121,"rows_kept":94,"cut":false,"hidden":false,"merged":[[32,6,32,11]]}
[]
[null,"Operation and Maintanence Cost Calculation"]
[]
[null,"Fleet 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,null,null,null,null,null,null,"Fleet 2"]
[null,"Bus 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bus 6"]
[null,{"$f":"CONCATENATE('Fleet Inputs'!$E$5,\" | \",'Fleet Inputs'!$E$6,\" | \",'Fleet Inputs'!$E$7)","v":"Electric | Electric | 12m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!$F$5,\" | \",'Fleet Inputs'!$F$6,\" | \",'Fleet Inputs'!$F$7)","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro III | 12m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!$G$5,\" | \",'Fleet Inputs'!$G$6,\" | \",'Fleet Inputs'!$G$7)","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro V | 12m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!$H$5,\" | \",'Fleet Inputs'!$H$6,\" | \",'Fleet Inputs'!$H$7)","v":"Electric | Electric | 12m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!$I$5,\" | \",'Fleet Inputs'!$I$6,\" | \",'Fleet Inputs'!$I$7)","v":"Diesel-Electric Hybrid (10 ppm) | Euro V | 12m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Fleet Inputs'!$J$5,\" | \",'Fleet Inputs'!$J$6,\" | \",'Fleet Inputs'!$J$7)","v":"Ultra Low Sulfur Diesel (10 ppm) | Euro III | 12m"}]
[]
[null,"Operating Costs",null,null,"Maintenance Costs",null,null,null,null,"Overhaul/Retrofits",null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,null,"Maintenance Costs",null,null,null,null,"Overhaul/Retrofits",null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,null,"Maintenance Costs",null,null,null,null,"Overhaul/Retrofits",null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,null,"Maintenance Costs",null,null,null,null,"Overhaul/Retrofits",null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,null,"Maintenance Costs",null,null,null,null,"Overhaul/Retrofits",null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,null,"Maintenance Costs",null,null,null,null,"Overhaul/Retrofits"]
[null,"Useful Life",{"$f":"'Fleet Inputs'!E31","v":15},"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Useful Life",{"$f":"'Fleet Inputs'!F31","v":10},"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Useful Life",{"$f":"'Fleet Inputs'!G31","v":10},"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Useful Life",{"$f":"'Fleet Inputs'!H31","v":15},"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Useful Life",{"$f":"'Fleet Inputs'!I31","v":12},"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Useful Life",{"$f":"'Fleet Inputs'!J31","v":10},"years"]
[null,"To be evaluated annually",null,null,"To be evaluated annually",null,null,null,null,"To be evaluated by prescribed frequency - per bus",null,null,null,null,null,null,null,null,null,null,null,"To be evaluated annually",null,null,"To be evaluated annually",null,null,null,null,"To be evaluated by prescribed frequency - per bus",null,null,null,null,null,null,null,null,null,null,null,"To be evaluated annually",null,null,"To be evaluated annually",null,null,null,null,"To be evaluated by prescribed frequency - per bus",null,null,null,null,null,null,null,null,null,null,null,"To be evaluated annually",null,null,"To be evaluated annually",null,null,null,null,"To be evaluated by prescribed frequency - per bus",null,null,null,null,null,null,null,null,null,null,null,"To be evaluated annually",null,null,"To be evaluated annually",null,null,null,null,"To be evaluated by prescribed frequency - per bus",null,null,null,null,null,null,null,null,null,null,null,"To be evaluated annually",null,null,"To be evaluated annually",null,null,null,null,"To be evaluated by prescribed frequency - per bus"]
[null,"Total cost of driver and on-board labor",{"$f":"'Fleet Inputs'!E40","v":0},"$/year/bus","Fixed annual maintenance cost",{"$f":"'Fleet Inputs'!E53","v":7310},"/y/bus",null,null,"Engine overhaul",{"$f":"'Fleet Inputs'!E71","v":0},"every",{"$f":"'Fleet Inputs'!E72","v":0},"y",null,null,null,null,null,null,null,"Total cost of driver and on-board labor",{"$f":"'Fleet Inputs'!F40","v":0},"$/year/bus","Fixed annual maintenance cost",{"$f":"'Fleet Inputs'!F53","v":12900},"/y/bus",null,null,"Engine overhaul",{"$f":"'Fleet Inputs'!F71","v":0},"every",{"$f":"'Fleet Inputs'!F72","v":0},"y",null,null,null,null,null,null,null,"Total cost of driver and on-board labor",{"$f":"'Fleet Inputs'!G40","v":0},"$/year/bus","Fixed annual maintenance cost",{"$f":"'Fleet Inputs'!G53","v":12900},"/y/bus",null,null,"Engine overhaul",{"$f":"'Fleet Inputs'!G71","v":0},"every",{"$f":"'Fleet Inputs'!G72","v":0},"y",null,null,null,null,null,null,null,"Total cost of driver and on-board labor",{"$f":"'Fleet Inputs'!H40","v":0},"$/year/bus","Fixed annual maintenance cost",{"$f":"'Fleet Inputs'!H53","v":7310},"/y/bus",null,null,"Engine overhaul",{"$f":"'Fleet Inputs'!H71","v":0},"every",{"$f":"'Fleet Inputs'!H72","v":0},"y",null,null,null,null,null,null,null,"Total cost of driver and on-board labor",{"$f":"'Fleet Inputs'!I40","v":0},"$/year/bus","Fixed annual maintenance cost",{"$f":"'Fleet Inputs'!I53","v":19350},"/y/bus",null,null,"Engine overhaul",{"$f":"'Fleet Inputs'!I71","v":0},"every",{"$f":"'Fleet Inputs'!I72","v":0},"y",null,null,null,null,null,null,null,"Total cost of driver and on-board labor",{"$f":"'Fleet Inputs'!J40","v":0},"$/year/bus","Fixed annual maintenance cost",{"$f":"'Fleet Inputs'!J53","v":12900},"/y/bus",null,null,"Engine overhaul",{"$f":"'Fleet Inputs'!J71","v":0},"every",{"$f":"'Fleet Inputs'!J72","v":0},"y"]
[null,"Fuel cost",{"$f":"'Fleet Inputs'!E44","v":0},"$/L","Total cost of maintenance labor",{"$f":"'Fleet Inputs'!E54","v":0},"/y/bus",null,null,"Transmission overhaul",{"$f":"'Fleet Inputs'!E73","v":0},"every",{"$f":"'Fleet Inputs'!E74","v":0},"y",null,null,null,null,null,null,null,"Fuel cost",{"$f":"'Fleet Inputs'!F44","v":1.43},"$/L","Total cost of maintenance labor",{"$f":"'Fleet Inputs'!F54","v":0},"/y/bus",null,null,"Transmission overhaul",{"$f":"'Fleet Inputs'!F73","v":0},"every",{"$f":"'Fleet Inputs'!F74","v":0},"y",null,null,null,null,null,null,null,"Fuel cost",{"$f":"'Fleet Inputs'!G44","v":1.43},"$/L","Total cost of maintenance labor",{"$f":"'Fleet Inputs'!G54","v":0},"/y/bus",null,null,"Transmission overhaul",{"$f":"'Fleet Inputs'!G73","v":0},"every",{"$f":"'Fleet Inputs'!G74","v":0},"y",null,null,null,null,null,null,null,"Fuel cost",{"$f":"'Fleet Inputs'!H44","v":0},"$/L","Total cost of maintenance labor",{"$f":"'Fleet Inputs'!H54","v":0},"/y/bus",null,null,"Transmission overhaul",{"$f":"'Fleet Inputs'!H73","v":0},"every",{"$f":"'Fleet Inputs'!H74","v":0},"y",null,null,null,null,null,null,null,"Fuel cost",{"$f":"'Fleet Inputs'!I44","v":1.43},"$/L","Total cost of maintenance labor",{"$f":"'Fleet Inputs'!I54","v":0},"/y/bus",null,null,"Transmission overhaul",{"$f":"'Fleet Inputs'!I73","v":0},"every",{"$f":"'Fleet Inputs'!I74","v":0},"y",null,null,null,null,null,null,null,"Fuel cost",{"$f":"'Fleet Inputs'!J44","v":1.43},"$/L","Total cost of maintenance labor",{"$f":"'Fleet Inputs'!J54","v":0},"/y/bus",null,null,"Transmission overhaul",{"$f":"'Fleet Inputs'!J73","v":0},"every",{"$f":"'Fleet Inputs'!J74","v":0},"y"]
[null,"Fuel cost projection",{"$f":"'Fleet Inputs'!E45","v":0},"%/year","Additional maintenance costs to include ",{"$f":"'Fleet Inputs'!E67","v":0},"/y/bus",null,null,"CNG fuel system overhaul",{"$f":"'Fleet Inputs'!E75","v":0},"every",{"$f":"'Fleet Inputs'!E76","v":0},"y",null,null,null,null,null,null,null,"Fuel cost projection",{"$f":"'Fleet Inputs'!F45","v":0},"%/year","Additional maintenance costs to include ",{"$f":"'Fleet Inputs'!F67","v":0},"/y/bus",null,null,"CNG fuel system overhaul",{"$f":"'Fleet Inputs'!F75","v":0},"every",{"$f":"'Fleet Inputs'!F76","v":0},"y",null,null,null,null,null,null,null,"Fuel cost projection",{"$f":"'Fleet Inputs'!G45","v":0},"%/year","Additional maintenance costs to include ",{"$f":"'Fleet Inputs'!G67","v":0},"/y/bus",null,null,"CNG fuel system overhaul",{"$f":"'Fleet Inputs'!G75","v":0},"every",{"$f":"'Fleet Inputs'!G76","v":0},"y",null,null,null,null,null,null,null,"Fuel cost projection",{"$f":"'Fleet Inputs'!H45","v":0},"%/year","Additional maintenance costs to include ",{"$f":"'Fleet Inputs'!H67","v":0},"/y/bus",null,null,"CNG fuel system overhaul",{"$f":"'Fleet Inputs'!H75","v":0},"every",{"$f":"'Fleet Inputs'!H76","v":0},"y",null,null,null,null,null,null,null,"Fuel cost projection",{"$f":"'Fleet Inputs'!I45","v":0},"%/year","Additional maintenance costs to include ",{"$f":"'Fleet Inputs'!I67","v":0},"/y/bus",null,null,"CNG fuel system overhaul",{"$f":"'Fleet Inputs'!I75","v":0},"every",{"$f":"'Fleet Inputs'!I76","v":0},"y",null,null,null,null,null,null,null,"Fuel cost projection",{"$f":"'Fleet Inputs'!J45","v":0},"%/year","Additional maintenance costs to include ",{"$f":"'Fleet Inputs'!J67","v":0},"/y/bus",null,null,"CNG fuel system overhaul",{"$f":"'Fleet Inputs'!J75","v":0},"every",{"$f":"'Fleet Inputs'!J76","v":0},"y"]
[null,"Fuel additive",{"$f":"'Fleet Inputs'!E46","v":0},"$/L",null,null,null,null,null,"Hybrid system overhaul",{"$f":"'Fleet Inputs'!E77","v":0},"every",{"$f":"'Fleet Inputs'!E78","v":0},"y",null,null,null,null,null,null,null,"Fuel additive",{"$f":"'Fleet Inputs'!F46","v":0},"$/L",null,null,null,null,null,"Hybrid system overhaul",{"$f":"'Fleet Inputs'!F77","v":0},"every",{"$f":"'Fleet Inputs'!F78","v":0},"y",null,null,null,null,null,null,null,"Fuel additive",{"$f":"'Fleet Inputs'!G46","v":0},"$/L",null,null,null,null,null,"Hybrid system overhaul",{"$f":"'Fleet Inputs'!G77","v":0},"every",{"$f":"'Fleet Inputs'!G78","v":0},"y",null,null,null,null,null,null,null,"Fuel additive",{"$f":"'Fleet Inputs'!H46","v":0},"$/L",null,null,null,null,null,"Hybrid system overhaul",{"$f":"'Fleet Inputs'!H77","v":0},"every",{"$f":"'Fleet Inputs'!H78","v":0},"y",null,null,null,null,null,null,null,"Fuel additive",{"$f":"'Fleet Inputs'!I46","v":0},"$/L",null,null,null,null,null,"Hybrid system overhaul",{"$f":"'Fleet Inputs'!I77","v":0},"every",{"$f":"'Fleet Inputs'!I78","v":0},"y",null,null,null,null,null,null,null,"Fuel additive",{"$f":"'Fleet Inputs'!J46","v":0},"$/L",null,null,null,null,null,"Hybrid system overhaul",{"$f":"'Fleet Inputs'!J77","v":0},"every",{"$f":"'Fleet Inputs'!J78","v":0},"y"]
[null,"Fuel station operation costs",{"$f":"'Fleet Inputs'!E47","v":0},"$/year/bus","To be evaluated by prescribed frequency - per bus",null,null,null,null,"Battery replacement",{"$f":"'Fleet Inputs'!E79","v":0},"every",{"$f":"'Fleet Inputs'!E80","v":0},"y",null,null,null,null,null,null,null,"Fuel station operation costs",{"$f":"'Fleet Inputs'!F47","v":0},"$/year/bus","To be evaluated by prescribed frequency - per bus",null,null,null,null,"Battery replacement",{"$f":"'Fleet Inputs'!F79","v":0},"every",{"$f":"'Fleet Inputs'!F80","v":0},"y",null,null,null,null,null,null,null,"Fuel station operation costs",{"$f":"'Fleet Inputs'!G47","v":0},"$/year/bus","To be evaluated by prescribed frequency - per bus",null,null,null,null,"Battery replacement",{"$f":"'Fleet Inputs'!G79","v":0},"every",{"$f":"'Fleet Inputs'!G80","v":0},"y",null,null,null,null,null,null,null,"Fuel station operation costs",{"$f":"'Fleet Inputs'!H47","v":0},"$/year/bus","To be evaluated by prescribed frequency - per bus",null,null,null,null,"Battery replacement",{"$f":"'Fleet Inputs'!H79","v":0},"every",{"$f":"'Fleet Inputs'!H80","v":0},"y",null,null,null,null,null,null,null,"Fuel station operation costs",{"$f":"'Fleet Inputs'!I47","v":0},"$/year/bus","To be evaluated by prescribed frequency - per bus",null,null,null,null,"Battery replacement",{"$f":"'Fleet Inputs'!I79","v":0},"every",{"$f":"'Fleet Inputs'!I80","v":0},"y",null,null,null,null,null,null,null,"Fuel station operation costs",{"$f":"'Fleet Inputs'!J47","v":0},"$/year/bus","To be evaluated by prescribed frequency - per bus",null,null,null,null,"Battery replacement",{"$f":"'Fleet Inputs'!J79","v":0},"every",{"$f":"'Fleet Inputs'!J80","v":0},"y"]
[null,"Insurance ",{"$f":"'Fleet Inputs'!E48","v":0},"$/year/bus","Brake reline ",{"$f":"'Fleet Inputs'!E55","v":0},"every",{"$f":"'Fleet Inputs'!E56","v":0},"y","Vehicle retrofits",{"$f":"'Fleet Inputs'!E81","v":0},"every",{"$f":"'Fleet Inputs'!E82","v":0},"y",null,null,null,null,null,null,null,"Insurance ",{"$f":"'Fleet Inputs'!F48","v":0},"$/year/bus","Brake reline ",{"$f":"'Fleet Inputs'!F55","v":0},"every",{"$f":"'Fleet Inputs'!F56","v":0},"y","Vehicle retrofits",{"$f":"'Fleet Inputs'!F81","v":0},"every",{"$f":"'Fleet Inputs'!F82","v":0},"y",null,null,null,null,null,null,null,"Insurance ",{"$f":"'Fleet Inputs'!G48","v":0},"$/year/bus","Brake reline ",{"$f":"'Fleet Inputs'!G55","v":0},"every",{"$f":"'Fleet Inputs'!G56","v":0},"y","Vehicle retrofits",{"$f":"'Fleet Inputs'!G81","v":0},"every",{"$f":"'Fleet Inputs'!G82","v":0},"y",null,null,null,null,null,null,null,"Insurance ",{"$f":"'Fleet Inputs'!H48","v":0},"$/year/bus","Brake reline ",{"$f":"'Fleet Inputs'!H55","v":0},"every",{"$f":"'Fleet Inputs'!H56","v":0},"y","Vehicle retrofits",{"$f":"'Fleet Inputs'!H81","v":0},"every",{"$f":"'Fleet Inputs'!H82","v":0},"y",null,null,null,null,null,null,null,"Insurance ",{"$f":"'Fleet Inputs'!I48","v":0},"$/year/bus","Brake reline ",{"$f":"'Fleet Inputs'!I55","v":0},"every",{"$f":"'Fleet Inputs'!I56","v":0},"y","Vehicle retrofits",{"$f":"'Fleet Inputs'!I81","v":0},"every",{"$f":"'Fleet Inputs'!I82","v":0},"y",null,null,null,null,null,null,null,"Insurance ",{"$f":"'Fleet Inputs'!J48","v":0},"$/year/bus","Brake reline ",{"$f":"'Fleet Inputs'!J55","v":0},"every",{"$f":"'Fleet Inputs'!J56","v":0},"y","Vehicle retrofits",{"$f":"'Fleet Inputs'!J81","v":0},"every",{"$f":"'Fleet Inputs'!J82","v":0},"y"]
[null,"Additional operational costs to include",{"$f":"'Fleet Inputs'!E49","v":0},"$/year/bus","Tires",{"$f":"'Fleet Inputs'!E57","v":0},"every",{"$f":"'Fleet Inputs'!E58","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Additional operational costs to include",{"$f":"'Fleet Inputs'!F49","v":0},"$/year/bus","Tires",{"$f":"'Fleet Inputs'!F57","v":0},"every",{"$f":"'Fleet Inputs'!F58","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Additional operational costs to include",{"$f":"'Fleet Inputs'!G49","v":0},"$/year/bus","Tires",{"$f":"'Fleet Inputs'!G57","v":0},"every",{"$f":"'Fleet Inputs'!G58","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Additional operational costs to include",{"$f":"'Fleet Inputs'!H49","v":0},"$/year/bus","Tires",{"$f":"'Fleet Inputs'!H57","v":0},"every",{"$f":"'Fleet Inputs'!H58","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Additional operational costs to include",{"$f":"'Fleet Inputs'!I49","v":0},"$/year/bus","Tires",{"$f":"'Fleet Inputs'!I57","v":0},"every",{"$f":"'Fleet Inputs'!I58","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Additional operational costs to include",{"$f":"'Fleet Inputs'!J49","v":0},"$/year/bus","Tires",{"$f":"'Fleet Inputs'!J57","v":0},"every",{"$f":"'Fleet Inputs'!J58","v":0},"y"]
[null,"Energy Use",{"$f":"'Fleet Inputs'!E41","v":1.3},"kwh/km","Battery conditioning",{"$f":"'Fleet Inputs'!E59","v":0},"every",{"$f":"'Fleet Inputs'!E60","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy Use",{"$f":"'Fleet Inputs'!F41","v":0},"kwh/km","Battery conditioning",{"$f":"'Fleet Inputs'!F59","v":0},"every",{"$f":"'Fleet Inputs'!F60","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy Use",{"$f":"'Fleet Inputs'!G41","v":0},"kwh/km","Battery conditioning",{"$f":"'Fleet Inputs'!G59","v":0},"every",{"$f":"'Fleet Inputs'!G60","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy Use",{"$f":"'Fleet Inputs'!H41","v":1.3},"kwh/km","Battery conditioning",{"$f":"'Fleet Inputs'!H59","v":0},"every",{"$f":"'Fleet Inputs'!H60","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy Use",{"$f":"'Fleet Inputs'!I41","v":0},"kwh/km","Battery conditioning",{"$f":"'Fleet Inputs'!I59","v":0},"every",{"$f":"'Fleet Inputs'!I60","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy Use",{"$f":"'Fleet Inputs'!J41","v":0},"kwh/km","Battery conditioning",{"$f":"'Fleet Inputs'!J59","v":0},"every",{"$f":"'Fleet Inputs'!J60","v":0},"y"]
[null,"Energy cost",{"$f":"'Fleet Inputs'!E42","v":0.22},"$/kwh","DPF cleaning",{"$f":"'Fleet Inputs'!E61","v":0},"every",{"$f":"'Fleet Inputs'!E62","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy cost",{"$f":"'Fleet Inputs'!F42","v":0},"$/kwh","DPF cleaning",{"$f":"'Fleet Inputs'!F61","v":0},"every",{"$f":"'Fleet Inputs'!F62","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy cost",{"$f":"'Fleet Inputs'!G42","v":0},"$/kwh","DPF cleaning",{"$f":"'Fleet Inputs'!G61","v":0},"every",{"$f":"'Fleet Inputs'!G62","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy cost",{"$f":"'Fleet Inputs'!H42","v":0.22},"$/kwh","DPF cleaning",{"$f":"'Fleet Inputs'!H61","v":0},"every",{"$f":"'Fleet Inputs'!H62","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy cost",{"$f":"'Fleet Inputs'!I42","v":0},"$/kwh","DPF cleaning",{"$f":"'Fleet Inputs'!I61","v":0},"every",{"$f":"'Fleet Inputs'!I62","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,"Energy cost",{"$f":"'Fleet Inputs'!J42","v":0},"$/kwh","DPF cleaning",{"$f":"'Fleet Inputs'!J61","v":0},"every",{"$f":"'Fleet Inputs'!J62","v":0},"y"]
[null,null,null,null,"Fuel station maintenance ",{"$f":"'Fleet Inputs'!E63","v":0},"every",{"$f":"'Fleet Inputs'!E64","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel station maintenance ",{"$f":"'Fleet Inputs'!F63","v":0},"every",{"$f":"'Fleet Inputs'!F64","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel station maintenance ",{"$f":"'Fleet Inputs'!G63","v":0},"every",{"$f":"'Fleet Inputs'!G64","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel station maintenance ",{"$f":"'Fleet Inputs'!H63","v":0},"every",{"$f":"'Fleet Inputs'!H64","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel station maintenance ",{"$f":"'Fleet Inputs'!I63","v":0},"every",{"$f":"'Fleet Inputs'!I64","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel station maintenance ",{"$f":"'Fleet Inputs'!J63","v":0},"every",{"$f":"'Fleet Inputs'!J64","v":0},"y"]
[null,null,null,null,"Lubricant",{"$f":"'Fleet Inputs'!E65","v":0},"every",{"$f":"'Fleet Inputs'!E66","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricant",{"$f":"'Fleet Inputs'!F65","v":0},"every",{"$f":"'Fleet Inputs'!F66","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricant",{"$f":"'Fleet Inputs'!G65","v":0},"every",{"$f":"'Fleet Inputs'!G66","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricant",{"$f":"'Fleet Inputs'!H65","v":0},"every",{"$f":"'Fleet Inputs'!H66","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricant",{"$f":"'Fleet Inputs'!I65","v":0},"every",{"$f":"'Fleet Inputs'!I66","v":0},"y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricant",{"$f":"'Fleet Inputs'!J65","v":0},"every",{"$f":"'Fleet Inputs'!J66","v":0},"y"]
[]
[null,null,null,null,null,"PV","Sum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","Sum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","Sum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","Sum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","Sum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","Sum"]
[null,null,null,null,"Lifetime Total Operating PV",{"$f":"NPV('Fleet Inputs'!$E$12,G24)","v":589363636.36363637},{"$f":"SUM(IF(ISERROR(U34:U63),0,U34:U63))","v":648300000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Total Operating PV",{"$f":"NPV('Fleet Inputs'!$E$12,AA24)","v":29277272.727272727},{"$f":"SUM(IF(ISERROR(AO34:AO63),0,AO34:AO63))","v":32205000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Total Operating PV",{"$f":"NPV('Fleet Inputs'!$E$12,AU24)","v":45956792.727272727},{"$f":"SUM(IF(ISERROR(BI34:BI63),0,BI34:BI63))","v":50552472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Total Operating PV",{"$f":"NPV('Fleet Inputs'!$E$12,BO24)","v":442022727.27272725},{"$f":"SUM(IF(ISERROR(CC34:CC63),0,CC34:CC63))","v":486225000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Total Operating PV",{"$f":"NPV('Fleet Inputs'!$E$12,CI24)","v":40531090.909090906},{"$f":"SUM(IF(ISERROR(CW34:CW63),0,CW34:CW63))","v":44584200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Total Operating PV",{"$f":"NPV('Fleet Inputs'!$E$12,DC24)","v":137870378.18181816},{"$f":"SUM(IF(ISERROR(DQ34:DQ63),0,DQ34:DQ63))","v":151657415.99999997}]
[null,null,null,null,"Lifetime Operating Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,G25)","v":0},{"$f":"SUM(IF(ISERROR(C34:C63),0,C34:C63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Operating Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,AA25)","v":0},{"$f":"SUM(IF(ISERROR(W34:W63),0,W34:W63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Operating Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,AU25)","v":0},{"$f":"SUM(IF(ISERROR(AQ34:AQ63),0,AQ34:AQ63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Operating Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,BO25)","v":0},{"$f":"SUM(IF(ISERROR(BK34:BK63),0,BK34:BK63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Operating Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,CI25)","v":0},{"$f":"SUM(IF(ISERROR(CE34:CE63),0,CE34:CE63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Operating Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,DC25)","v":0},{"$f":"SUM(IF(ISERROR(CY34:CY63),0,CY34:CY63))","v":0}]
[null,null,null,null,"Lifetime Fuel Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,G26)","v":389999999.99999994},{"$f":"SUM(IF(ISERROR(D34:E63),0,D34:E63))","v":429000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Fuel Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,AA26)","v":17550000},{"$f":"SUM(IF(ISERROR(X34:Y63),0,X34:Y63))","v":19305000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Fuel Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,AU26)","v":34229520},{"$f":"SUM(IF(ISERROR(AR34:AS63),0,AR34:AS63))","v":37652472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Fuel Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,BO26)","v":292500000},{"$f":"SUM(IF(ISERROR(BL34:BM63),0,BL34:BM63))","v":321750000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Fuel Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,CI26)","v":19422000},{"$f":"SUM(IF(ISERROR(CF34:CG63),0,CF34:CG63))","v":21364200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Fuel Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,DC26)","v":102688559.99999997},{"$f":"SUM(IF(ISERROR(CZ34:DA63),0,CZ34:DA63))","v":112957415.99999997}]
[null,null,null,null,"Lifetime Maintenance Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,G27)","v":199363636.36363634},{"$f":"SUM(IF(ISERROR(S34:S63),0,S34:S63))","v":219300000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Maintenance Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,AA27)","v":11727272.727272727},{"$f":"SUM(IF(ISERROR(AM34:AM63),0,AM34:AM63))","v":12900000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Maintenance Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,AU27)","v":11727272.727272727},{"$f":"SUM(IF(ISERROR(BG34:BG63),0,BG34:BG63))","v":12900000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Maintenance Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,BO27)","v":149522727.27272725},{"$f":"SUM(IF(ISERROR(CA34:CA63),0,CA34:CA63))","v":164475000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Maintenance Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,CI27)","v":21109090.909090906},{"$f":"SUM(IF(ISERROR(CU34:CU63),0,CU34:CU63))","v":23220000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Maintenance Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,DC27)","v":35181818.18181818},{"$f":"SUM(IF(ISERROR(DO34:DO63),0,DO34:DO63))","v":38700000}]
[null,null,null,null,"Lifetime Overhaul Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,G28)","v":0},{"$f":"SUM(IF(ISERROR(T34:T63),0,T34:T63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Overhaul Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,AA28)","v":0},{"$f":"SUM(IF(ISERROR(AN34:AN63),0,AN34:AN63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Overhaul Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,AU28)","v":0},{"$f":"SUM(IF(ISERROR(BH34:BH63),0,BH34:BH63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Overhaul Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,BO28)","v":0},{"$f":"SUM(IF(ISERROR(CB34:CB63),0,CB34:CB63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Overhaul Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,CI28)","v":0},{"$f":"SUM(IF(ISERROR(CV34:CV63),0,CV34:CV63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Overhaul Cost PV",{"$f":"NPV('Fleet Inputs'!$E$12,DC28)","v":0},{"$f":"SUM(IF(ISERROR(DP34:DP63),0,DP34:DP63))","v":0}]
[]
[]
[]
[null,"Year","Operating costs","Fuel costs","Electricity costs","(Fixed) Maintenance costs","Brake reline","Tires","Battery conditioning","DPF cleaning","Fuel station maintenance","Lubricant","Engine overhaul","Transmission overhaul","CNG fuel system overhaul","Hybrid system overhaul","Battery replacement","Vehicle retrofits","Total - Maintenance","Total - Overhaul","Total","Year","Operating costs","Fuel costs","Electricity costs","(Fixed) Maintenance costs","Brake reline","Tires","Battery conditioning","DPF cleaning","Fuel station maintenance","Lubricant","Engine overhaul","Transmission overhaul","CNG fuel system overhaul","Hybrid system overhaul","Battery replacement","Vehicle retrofits","Total - Maintenance","Total - Overhaul","Total","Year","Operating costs","Fuel costs","Electricity costs","(Fixed) Maintenance costs","Brake reline","Tires","Battery conditioning","DPF cleaning","Fuel station maintenance","Lubricant","Engine overhaul","Transmission overhaul","CNG fuel system overhaul","Hybrid system overhaul","Battery replacement","Vehicle retrofits","Total - Maintenance","Total - Overhaul","Total","Year","Operating costs","Fuel costs","Electricity costs","(Fixed) Maintenance costs","Brake reline","Tires","Battery conditioning","DPF cleaning","Fuel station maintenance","Lubricant","Engine overhaul","Transmission overhaul","CNG fuel system overhaul","Hybrid system overhaul","Battery replacement","Vehicle retrofits","Total - Maintenance","Total - Overhaul","Total","Year","Operating costs","Fuel costs","Electricity costs","(Fixed) Maintenance costs","Brake reline","Tires","Battery conditioning","DPF cleaning","Fuel station maintenance","Lubricant","Engine overhaul","Transmission overhaul","CNG fuel system overhaul","Hybrid system overhaul","Battery replacement","Vehicle retrofits","Total - Maintenance","Total - Overhaul","Total","Year","Operating costs","Fuel costs","Electricity costs","(Fixed) Maintenance costs","Brake reline","Tires","Battery conditioning","DPF cleaning","Fuel station maintenance","Lubricant","Engine overhaul","Transmission overhaul","CNG fuel system overhaul","Hybrid system overhaul","Battery replacement","Vehicle retrofits","Total - Maintenance","Total - Overhaul","Total"]
[]
[null,{"$f":"ROW()-ROW(33:33)","v":1},{"$f":"IF(B34<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B34<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B34-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B34<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B34<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B34<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},{"$f":"IF(B34<>\"\", SUM(F34:L34), \"\")","v":14620000},{"$f":"IF(B34<>\"\", SUM(M34:R34), \"\")","v":0},{"$f":"IF(B34<>\"\",SUM(C34:R34),\"\")","v":43220000},{"$f":"ROW()-ROW(33:33)","v":1},{"$f":"IF(V34<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V34<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V34-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V34<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V34<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B34<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},{"$f":"IF(V34<>\"\", SUM(Z34:AF34), \"\")","v":1290000},{"$f":"IF(V34<>\"\", SUM(AG34:AL34), \"\")","v":0},{"$f":"IF(V34<>\"\",SUM(W34:AL34),\"\")","v":3220500},{"$f":"ROW()-ROW(33:33)","v":1},{"$f":"IF(AP34<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP34<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP34-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP34<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP34<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B34<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},{"$f":"IF(AP34<>\"\", SUM(AT34:AZ34), \"\")","v":1290000},{"$f":"IF(AP34<>\"\", SUM(BA34:BF34), \"\")","v":0},{"$f":"IF(AP34<>\"\",SUM(AQ34:BF34),\"\")","v":5055247.1999999993},{"$f":"ROW()-ROW(33:33)","v":1},{"$f":"IF(BJ34<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ34<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ34-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ34<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ34<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B34<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},{"$f":"IF(BJ34<>\"\", SUM(BN34:BT34), \"\")","v":10965000},{"$f":"IF(BJ34<>\"\", SUM(BU34:BZ34), \"\")","v":0},{"$f":"IF(BJ34<>\"\",SUM(BK34:BZ34),\"\")","v":32415000},{"$f":"ROW()-ROW(33:33)","v":1},{"$f":"IF(CD34<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD34<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD34-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD34<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD34<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B34<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},{"$f":"IF(CD34<>\"\", SUM(CH34:CN34), \"\")","v":1935000},{"$f":"IF(CD34<>\"\", SUM(CO34:CT34), \"\")","v":0},{"$f":"IF(CD34<>\"\",SUM(CE34:CT34),\"\")","v":3715350},{"$f":"ROW()-ROW(33:33)","v":1},{"$f":"IF(CX34<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX34<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX34-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX34<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX34<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B34<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B34<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},{"$f":"IF(CX34<>\"\", SUM(DB34:DH34), \"\")","v":3870000},{"$f":"IF(CX34<>\"\", SUM(DI34:DN34), \"\")","v":0},{"$f":"IF(CX34<>\"\",SUM(CY34:DN34),\"\")","v":15165741.6}]
[null,{"$f":"IF(B34<$C$9,B34+1,\"\")","v":2},{"$f":"IF(B35<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B35<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B35-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B35<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B35<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B35<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},{"$f":"IF(B35<>\"\", SUM(F35:L35), \"\")","v":14620000},0,43220000,{"$f":"IF(V34<$W$9,V34+1,\"\")","v":2},{"$f":"IF(V35<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V35<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V35-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V35<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V35<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B35<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,{"$f":"IF(AP34<$AQ$9,AP34+1,\"\")","v":2},{"$f":"IF(AP35<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP35<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP35-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP35<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP35<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B35<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,{"$f":"IF(BJ34<$BK$9,BJ34+1,\"\")","v":2},{"$f":"IF(BJ35<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ35<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ35-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ35<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ35<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B35<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,{"$f":"IF(CD34<$CE$9,CD34+1,\"\")","v":2},{"$f":"IF(CD35<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD35<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD35-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD35<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD35<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B35<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,{"$f":"IF(CX34<$CY$9,CX34+1,\"\")","v":2},{"$f":"IF(CX35<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX35<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX35-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX35<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX35<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B35<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B35<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,{"$f":"IF(B35<$C$9,B35+1,\"\")","v":3},{"$f":"IF(B36<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B36<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B36-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B36<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B36<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B36<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,{"$f":"IF(V35<$W$9,V35+1,\"\")","v":3},{"$f":"IF(V36<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V36<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V36-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V36<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V36<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B36<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,{"$f":"IF(AP35<$AQ$9,AP35+1,\"\")","v":3},{"$f":"IF(AP36<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP36<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP36-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP36<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP36<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B36<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,{"$f":"IF(BJ35<$BK$9,BJ35+1,\"\")","v":3},{"$f":"IF(BJ36<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ36<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ36-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ36<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ36<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B36<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,{"$f":"IF(CD35<$CE$9,CD35+1,\"\")","v":3},{"$f":"IF(CD36<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD36<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD36-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD36<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD36<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B36<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,{"$f":"IF(CX35<$CY$9,CX35+1,\"\")","v":3},{"$f":"IF(CX36<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX36<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX36-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX36<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX36<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B36<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B36<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,4,{"$f":"IF(B37<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B37<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B37-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B37<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B37<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B37<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,4,{"$f":"IF(V37<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V37<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V37-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V37<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V37<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B37<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,4,{"$f":"IF(AP37<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP37<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP37-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP37<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP37<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B37<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,4,{"$f":"IF(BJ37<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ37<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ37-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ37<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ37<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B37<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,4,{"$f":"IF(CD37<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD37<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD37-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD37<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD37<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B37<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,4,{"$f":"IF(CX37<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX37<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX37-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX37<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX37<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B37<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B37<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,5,{"$f":"IF(B38<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B38<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B38-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B38<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B38<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B38<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,5,{"$f":"IF(V38<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V38<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V38-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V38<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V38<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B38<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,5,{"$f":"IF(AP38<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP38<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP38-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP38<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP38<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B38<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,5,{"$f":"IF(BJ38<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ38<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ38-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ38<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ38<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B38<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,5,{"$f":"IF(CD38<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD38<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD38-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD38<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD38<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B38<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,5,{"$f":"IF(CX38<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX38<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX38-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX38<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX38<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B38<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B38<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,6,{"$f":"IF(B39<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B39<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B39-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B39<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B39<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B39<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,6,{"$f":"IF(V39<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V39<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V39-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V39<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V39<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B39<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,6,{"$f":"IF(AP39<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP39<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP39-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP39<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP39<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B39<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,6,{"$f":"IF(BJ39<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ39<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ39-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ39<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ39<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B39<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,6,{"$f":"IF(CD39<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD39<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD39-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD39<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD39<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B39<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,6,{"$f":"IF(CX39<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX39<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX39-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX39<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX39<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B39<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B39<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,7,{"$f":"IF(B40<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B40<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B40-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B40<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B40<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B40<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,7,{"$f":"IF(V40<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V40<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V40-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V40<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V40<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B40<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,7,{"$f":"IF(AP40<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP40<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP40-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP40<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP40<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B40<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,7,{"$f":"IF(BJ40<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ40<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ40-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ40<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ40<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B40<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,7,{"$f":"IF(CD40<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD40<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD40-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD40<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD40<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B40<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,7,{"$f":"IF(CX40<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX40<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX40-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX40<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX40<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B40<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B40<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,8,{"$f":"IF(B41<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B41<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B41-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B41<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B41<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B41<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,8,{"$f":"IF(V41<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V41<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V41-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V41<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V41<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B41<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,8,{"$f":"IF(AP41<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP41<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP41-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP41<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP41<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B41<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,8,{"$f":"IF(BJ41<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ41<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ41-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ41<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ41<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B41<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,8,{"$f":"IF(CD41<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD41<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD41-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD41<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD41<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B41<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,8,{"$f":"IF(CX41<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX41<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX41-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX41<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX41<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B41<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B41<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,9,{"$f":"IF(B42<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B42<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B42-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B42<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B42<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B42<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,9,{"$f":"IF(V42<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V42<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V42-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V42<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V42<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B42<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,9,{"$f":"IF(AP42<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP42<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP42-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP42<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP42<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B42<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,9,{"$f":"IF(BJ42<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ42<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ42-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ42<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ42<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B42<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,9,{"$f":"IF(CD42<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD42<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD42-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD42<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD42<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B42<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,9,{"$f":"IF(CX42<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX42<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX42-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX42<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX42<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B42<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B42<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,10,{"$f":"IF(B43<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B43<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B43-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B43<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B43<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B43<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,10,{"$f":"IF(V43<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":0},{"$f":"IF(V43<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V43-1))+W$14), \"\")","v":1930500},{"$f":"IF(AND(V43<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V43<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":1290000},{"$f":"IF($B43<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},1290000,0,3220500,10,{"$f":"IF(AP43<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":0},{"$f":"IF(AP43<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP43-1))+AQ$14), \"\")","v":3765247.1999999997},{"$f":"IF(AND(AP43<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP43<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":1290000},{"$f":"IF($B43<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},1290000,0,5055247.1999999993,10,{"$f":"IF(BJ43<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ43<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ43-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ43<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ43<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B43<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,10,{"$f":"IF(CD43<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD43<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD43-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD43<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD43<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B43<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,10,{"$f":"IF(CX43<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":0},{"$f":"IF(CX43<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX43-1))+CY$14), \"\")","v":11295741.6},{"$f":"IF(AND(CX43<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX43<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":3870000},{"$f":"IF($B43<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B43<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},3870000,0,15165741.6]
[null,{"$f":"IF(B43<$C$9,B43+1,\"\")","v":11},{"$f":"IF(B44<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B44<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B44-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B44<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B44<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B44<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,"",{"$f":"IF(V44<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V44<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V44-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V44<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V44<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B44<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},"","","","",{"$f":"IF(AP44<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP44<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP44-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP44<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP44<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B44<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},"","","",11,{"$f":"IF(BJ44<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ44<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ44-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ44<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ44<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B44<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,11,{"$f":"IF(CD44<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD44<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD44-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD44<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD44<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B44<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,"",{"$f":"IF(CX44<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX44<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX44-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX44<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX44<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B44<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B44<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},"","",""]
[null,12,{"$f":"IF(B45<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B45<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B45-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B45<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B45<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B45<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,"",{"$f":"IF(V45<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V45<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V45-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V45<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V45<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B45<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},"","","","",{"$f":"IF(AP45<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP45<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP45-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP45<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP45<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B45<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},"","","",12,{"$f":"IF(BJ45<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ45<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ45-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ45<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ45<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B45<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,12,{"$f":"IF(CD45<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":0},{"$f":"IF(CD45<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD45-1))+CE$14), \"\")","v":1780350},{"$f":"IF(AND(CD45<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD45<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":1935000},{"$f":"IF($B45<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},1935000,0,3715350,"",{"$f":"IF(CX45<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX45<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX45-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX45<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX45<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B45<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B45<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},"","",""]
[null,13,{"$f":"IF(B46<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B46<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B46-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B46<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B46<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B46<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,"",{"$f":"IF(V46<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V46<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V46-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V46<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V46<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B46<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},"","","","",{"$f":"IF(AP46<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP46<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP46-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP46<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP46<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B46<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},"","","",13,{"$f":"IF(BJ46<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ46<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ46-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ46<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ46<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B46<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,"",{"$f":"IF(CD46<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD46<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD46-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD46<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD46<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B46<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},"","","","",{"$f":"IF(CX46<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX46<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX46-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX46<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX46<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B46<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B46<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},"","",""]
[null,14,{"$f":"IF(B47<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B47<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B47-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B47<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B47<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B47<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,"",{"$f":"IF(V47<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V47<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V47-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V47<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V47<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B47<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},"","","","",{"$f":"IF(AP47<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP47<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP47-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP47<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP47<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B47<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},"","","",14,{"$f":"IF(BJ47<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ47<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ47-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ47<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ47<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B47<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,"",{"$f":"IF(CD47<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD47<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD47-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD47<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD47<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B47<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},"","","","",{"$f":"IF(CX47<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX47<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX47-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX47<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX47<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B47<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B47<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},"","",""]
[null,15,{"$f":"IF(B48<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":0},{"$f":"IF(B48<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B48-1))+C$14), \"\")","v":0},{"$f":"IF(AND(B48<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":28600000},{"$f":"IF(B48<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":14620000},{"$f":"IF($B48<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":0},14620000,0,43220000,"",{"$f":"IF(V48<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V48<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V48-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V48<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V48<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B48<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":0},"","","","",{"$f":"IF(AP48<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP48<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP48-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP48<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP48<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B48<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":0},"","","",15,{"$f":"IF(BJ48<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":0},{"$f":"IF(BJ48<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ48-1))+BK$14), \"\")","v":0},{"$f":"IF(AND(BJ48<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":21450000},{"$f":"IF(BJ48<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":10965000},{"$f":"IF($B48<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":0},10965000,0,32415000,"",{"$f":"IF(CD48<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD48<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD48-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD48<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD48<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B48<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":0},"","","","",{"$f":"IF(CX48<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX48<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX48-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX48<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX48<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B48<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":0},{"$f":"IF($B48<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":0},"","",""]
[null,"",{"$f":"IF(B49<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B49<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B49-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B49<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B49<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B49<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V49<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V49<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V49-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V49<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V49<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP49<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP49<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP49-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP49<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP49<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ49<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ49<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ49-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ49<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ49<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD49<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD49<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD49-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD49<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD49<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX49<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX49<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX49-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX49<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX49<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B49<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B50<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B50<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B50-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B50<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B50<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B50<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V50<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V50<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V50-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V50<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V50<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP50<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP50<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP50-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP50<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP50<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ50<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ50<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ50-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ50<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ50<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD50<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD50<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD50-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD50<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD50<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX50<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX50<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX50-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX50<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX50<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B50<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B51<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B51<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B51-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B51<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B51<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B51<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V51<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V51<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V51-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V51<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V51<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP51<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP51<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP51-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP51<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP51<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ51<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ51<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ51-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ51<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ51<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD51<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD51<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD51-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD51<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD51<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX51<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX51<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX51-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX51<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX51<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B51<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B52<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B52<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B52-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B52<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B52<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B52<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V52<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V52<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V52-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V52<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V52<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP52<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP52<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP52-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP52<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP52<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ52<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ52<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ52-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ52<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ52<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD52<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD52<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD52-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD52<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD52<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX52<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX52<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX52-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX52<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX52<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B52<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B53<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B53<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B53-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B53<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B53<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B53<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V53<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V53<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V53-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V53<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V53<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP53<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP53<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP53-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP53<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP53<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ53<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ53<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ53-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ53<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ53<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD53<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD53<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD53-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD53<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD53<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX53<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX53<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX53-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX53<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX53<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B53<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B54<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B54<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B54-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B54<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B54<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B54<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V54<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V54<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V54-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V54<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V54<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP54<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP54<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP54-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP54<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP54<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ54<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ54<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ54-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ54<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ54<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD54<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD54<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD54-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD54<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD54<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX54<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX54<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX54-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX54<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX54<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B54<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B55<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B55<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B55-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B55<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B55<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B55<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V55<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V55<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V55-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V55<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V55<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP55<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP55<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP55-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP55<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP55<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ55<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ55<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ55-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ55<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ55<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD55<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD55<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD55-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD55<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD55<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX55<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX55<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX55-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX55<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX55<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B55<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B56<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B56<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B56-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B56<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B56<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B56<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V56<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V56<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V56-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V56<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V56<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP56<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP56<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP56-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP56<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP56<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ56<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ56<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ56-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ56<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ56<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD56<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD56<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD56-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD56<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD56<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX56<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX56<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX56-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX56<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX56<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B56<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B57<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B57<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B57-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B57<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B57<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B57<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V57<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V57<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V57-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V57<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V57<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP57<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP57<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP57-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP57<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP57<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ57<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ57<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ57-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ57<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ57<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD57<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD57<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD57-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD57<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD57<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX57<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX57<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX57-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX57<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX57<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B57<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B58<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B58<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B58-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B58<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B58<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B58<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V58<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V58<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V58-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V58<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V58<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP58<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP58<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP58-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP58<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP58<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ58<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ58<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ58-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ58<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ58<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD58<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD58<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD58-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD58<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD58<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX58<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX58<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX58-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX58<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX58<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B58<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B59<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B59<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B59-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B59<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B59<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B59<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V59<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V59<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V59-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V59<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V59<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP59<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP59<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP59-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP59<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP59<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ59<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ59<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ59-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ59<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ59<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD59<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD59<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD59-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD59<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD59<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX59<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX59<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX59-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX59<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX59<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B59<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B60<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B60<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B60-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B60<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B60<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B60<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V60<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V60<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V60-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V60<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V60<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP60<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP60<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP60-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP60<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP60<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ60<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ60<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ60-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ60<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ60<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD60<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD60<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD60-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD60<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD60<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX60<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX60<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX60-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX60<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX60<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B60<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B61<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B61<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B61-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B61<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B61<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B61<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V61<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V61<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V61-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V61<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V61<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP61<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP61<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP61-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP61<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP61<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ61<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ61<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ61-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ61<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ61<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD61<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD61<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD61-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD61<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD61<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX61<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX61<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX61-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX61<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX61<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B61<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B62<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B62<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B62-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B62<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B62<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B62<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V62<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V62<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V62-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V62<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V62<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP62<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP62<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP62-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP62<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP62<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ62<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ62<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ62-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ62<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ62<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD62<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD62<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD62-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD62<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD62<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX62<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX62<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX62-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX62<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX62<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B62<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,"",{"$f":"IF(B63<>\"\",(C$11+C$15+C$16+C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B63<>\"\",('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*'Fleet Inputs'!$E$43*0.01)*((C$12*(1+C$13)^(B63-1))+C$14), \"\")","v":""},{"$f":"IF(AND(B63<>\"\",'Fleet Inputs'!$E$5=\"Electric\"),('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*$C$18*$C$19), \"\")","v":""},{"$f":"IF(B63<>\"\", (F$11+F$12+F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B63<>\"\", IF(H$16>=1, IF(MOD(ROW()-ROW($33:$33),H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF(H$16=0,0,'Fleet Inputs'!$E$10*F$16/H$16)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(H$17>=1, IF(MOD(ROW()-ROW($33:$33),H$17)=0,'Fleet Inputs'!$E$10*F$17,0),IF(H$17=0,0,'Fleet Inputs'!$E$10*F$17/H$17)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(H$18>=1, IF(MOD(ROW()-ROW($33:$33),H$18)=0,'Fleet Inputs'!$E$10*F$18,0),IF(H$18=0,0,'Fleet Inputs'!$E$10*F$18/H$18)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(H$19>=1, IF(MOD(ROW()-ROW($33:$33),H$19)=0,'Fleet Inputs'!$E$10*F$19,0),IF(H$19=0,0,'Fleet Inputs'!$E$10*F$19/H$19)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(H$20>=1, IF(MOD(ROW()-ROW($33:$33),H$20)=0,'Fleet Inputs'!$E$10*F$20,0),IF(H$20=0,0,'Fleet Inputs'!$E$10*F$20/H$20)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(H$21>=1, IF(MOD(ROW()-ROW($33:$33),H$21)=0,'Fleet Inputs'!$E$10*F$21,0),IF(H$21=0,0,'Fleet Inputs'!$E$10*F$21/H$21)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(M$11>=1, IF(MOD(ROW()-ROW($33:$33),M$11)=0,'Fleet Inputs'!$E$10*K$11,0),IF(M$11=0,0,'Fleet Inputs'!$E$10*K$11/M$11)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(M$12>=1, IF(MOD(ROW()-ROW($33:$33),M$12)=0,'Fleet Inputs'!$E$10*K$12,0),IF(M$12=0,0,'Fleet Inputs'!$E$10*K$12/M$12)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(M$13>=1, IF(MOD(ROW()-ROW($33:$33),M$13)=0,'Fleet Inputs'!$E$10*K$13,0),IF(M$13=0,0,'Fleet Inputs'!$E$10*K$13/M$13)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(M$14>=1, IF(MOD(ROW()-ROW($33:$33),M$14)=0,'Fleet Inputs'!$E$10*K$14,0),IF(M$14=0,0,'Fleet Inputs'!$E$10*K$14/M$14)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(M$15>=1, IF(MOD(ROW()-ROW($33:$33),M$15)=0,'Fleet Inputs'!$E$10*K$15,0),IF(M$15=0,0,'Fleet Inputs'!$E$10*K$15/M$15)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(M$16>=1, IF(MOD(ROW()-ROW($33:$33),M$16)=0,'Fleet Inputs'!$E$10*K$16,0),IF(M$16=0,0,'Fleet Inputs'!$E$10*K$16/M$16)),\"\")","v":""},"","","","",{"$f":"IF(V63<>\"\",(W$11+W$15+W$16+W$17)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF(V63<>\"\",('Fleet Inputs'!$F$10*'Fleet Inputs'!$F$11*'Fleet Inputs'!$F$43*0.01)*((W$12*(1+W$13)^(V63-1))+W$14), \"\")","v":""},{"$f":"IF(AND(V63<>\"\",'Fleet Inputs'!$F$5=\"Electric\"),('Fleet Inputs'!F$10*'Fleet Inputs'!$F$11*$W$18*$W$19), \"\")","v":""},{"$f":"IF(V63<>\"\", (Z$11+Z$12+Z$13)*'Fleet Inputs'!$F$10,\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AB$16>=1, IF(MOD(ROW()-ROW($33:$33),AB$16)=0,'Fleet Inputs'!$F$10*$F$16,0),IF(AB$16=0,0,'Fleet Inputs'!$F$10*Z$16/AB$16)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AB$17>=1, IF(MOD(ROW()-ROW($33:$33),AB$17)=0,'Fleet Inputs'!$F$10*Z$17,0),IF(AB$17=0,0,'Fleet Inputs'!$F$10*Z$17/AB$17)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AB$18>=1, IF(MOD(ROW()-ROW($33:$33),AB$18)=0,'Fleet Inputs'!$F$10*Z$18,0),IF(AB$18=0,0,'Fleet Inputs'!$F$10*Z$18/AB$18)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AB$19>=1, IF(MOD(ROW()-ROW($33:$33),AB$19)=0,'Fleet Inputs'!$F$10*Z$19,0),IF(AB$19=0,0,'Fleet Inputs'!$F$10*Z$19/AB$19)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AB$20>=1, IF(MOD(ROW()-ROW($33:$33),AB$20)=0,'Fleet Inputs'!$F$10*Z$20,0),IF(AB$20=0,0,'Fleet Inputs'!$F$10*Z$20/AB$20)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AB$21>=1, IF(MOD(ROW()-ROW($33:$33),AB$21)=0,'Fleet Inputs'!$F$10*Z$21,0),IF(AB$21=0,0,'Fleet Inputs'!$F$10*Z$21/AB$21)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AG$11>=1, IF(MOD(ROW()-ROW($33:$33),AG$11)=0,'Fleet Inputs'!$F$10*AE$11,0),IF(AG$11=0,0,'Fleet Inputs'!$F$10*AE$11/AG$11)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AG$12>=1, IF(MOD(ROW()-ROW($33:$33),AG$12)=0,'Fleet Inputs'!$F$10*AE$12,0),IF(AG$12=0,0,'Fleet Inputs'!$F$10*AE$12/AG$12)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AG$13>=1, IF(MOD(ROW()-ROW($33:$33),AG$13)=0,'Fleet Inputs'!$F$10*AE$13,0),IF(AG$13=0,0,'Fleet Inputs'!$F$10*AE$13/AG$13)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AG$14>=1, IF(MOD(ROW()-ROW($33:$33),AG$14)=0,'Fleet Inputs'!$F$10*AE$14,0),IF(AG$14=0,0,'Fleet Inputs'!$F$10*AE$14/AG$14)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AG$15>=1, IF(MOD(ROW()-ROW($33:$33),AG$15)=0,'Fleet Inputs'!$F$10*AE$15,0),IF(AG$15=0,0,'Fleet Inputs'!$F$10*AE$15/AG$15)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AG$16>=1, IF(MOD(ROW()-ROW($33:$33),AG$16)=0,'Fleet Inputs'!$F$10*AE$16,0),IF(AG$16=0,0,'Fleet Inputs'!$F$10*AE$16/AG$16)),\"\")","v":""},"","","","",{"$f":"IF(AP63<>\"\",(AQ$11+AQ$15+AQ$16+AQ$17)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF(AP63<>\"\",('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*'Fleet Inputs'!$G$43*0.01)*((AQ$12*(1+AQ$13)^(AP63-1))+AQ$14), \"\")","v":""},{"$f":"IF(AND(AP63<>\"\",'Fleet Inputs'!$G$5=\"Electric\"),('Fleet Inputs'!$G$10*'Fleet Inputs'!$G$11*$AQ$18*$AQ$19), \"\")","v":""},{"$f":"IF(AP63<>\"\", (AT$11+AT$12+AT$13)*'Fleet Inputs'!$G$10,\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AV$16>=1, IF(MOD(ROW()-ROW($33:$33),AV$16)=0,'Fleet Inputs'!$G$10*$F$16,0),IF(AV$16=0,0,'Fleet Inputs'!$G$10*AT$16/AV$16)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AV$17>=1, IF(MOD(ROW()-ROW($33:$33),AV$17)=0,'Fleet Inputs'!$G$10*AT$17,0),IF(AV$17=0,0,'Fleet Inputs'!$G$10*AT$17/AV$17)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AV$18>=1, IF(MOD(ROW()-ROW($33:$33),AV$18)=0,'Fleet Inputs'!$G$10*AT$18,0),IF(AV$18=0,0,'Fleet Inputs'!$G$10*AT$18/AV$18)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AV$19>=1, IF(MOD(ROW()-ROW($33:$33),AV$19)=0,'Fleet Inputs'!$G$10*AT$19,0),IF(AV$19=0,0,'Fleet Inputs'!$G$10*AT$19/AV$19)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AV$20>=1, IF(MOD(ROW()-ROW($33:$33),AV$20)=0,'Fleet Inputs'!$G$10*AT$20,0),IF(AV$20=0,0,'Fleet Inputs'!$G$10*AT$20/AV$20)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(AV$21>=1, IF(MOD(ROW()-ROW($33:$33),AV$21)=0,'Fleet Inputs'!$G$10*AT$21,0),IF(AV$21=0,0,'Fleet Inputs'!$G$10*AT$21/AV$21)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BA$11>=1, IF(MOD(ROW()-ROW($33:$33),BA$11)=0,'Fleet Inputs'!$G$10*AY$11,0),IF(BA$11=0,0,'Fleet Inputs'!$G$10*AY$11/BA$11)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BA$12>=1, IF(MOD(ROW()-ROW($33:$33),BA$12)=0,'Fleet Inputs'!$G$10*AY$12,0),IF(BA$12=0,0,'Fleet Inputs'!$G$10*AY$12/BA$12)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BA$13>=1, IF(MOD(ROW()-ROW($33:$33),BA$13)=0,'Fleet Inputs'!$G$10*AY$13,0),IF(BA$13=0,0,'Fleet Inputs'!$G$10*AY$13/BA$13)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BA$14>=1, IF(MOD(ROW()-ROW($33:$33),BA$14)=0,'Fleet Inputs'!$G$10*AY$14,0),IF(BA$14=0,0,'Fleet Inputs'!$G$10*AY$14/BA$14)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BA$15>=1, IF(MOD(ROW()-ROW($33:$33),BA$15)=0,'Fleet Inputs'!$G$10*AY$15,0),IF(BA$15=0,0,'Fleet Inputs'!$G$10*AY$15/BA$15)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BA$16>=1, IF(MOD(ROW()-ROW($33:$33),BA$16)=0,'Fleet Inputs'!$G$10*AY$16,0),IF(BA$16=0,0,'Fleet Inputs'!$G$10*AY$16/BA$16)),\"\")","v":""},"","","","",{"$f":"IF(BJ63<>\"\",(BK$11+BK$15+BK$16+BK$17)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF(BJ63<>\"\",('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*'Fleet Inputs'!$H$43*0.01)*((BK$12*(1+BK$13)^(BJ63-1))+BK$14), \"\")","v":""},{"$f":"IF(AND(BJ63<>\"\",'Fleet Inputs'!$H$5=\"Electric\"),('Fleet Inputs'!$H$10*'Fleet Inputs'!$H$11*$BK$18*$BK$19), \"\")","v":""},{"$f":"IF(BJ63<>\"\", (BN$11+BN$12+BN$13)*'Fleet Inputs'!$H$10,\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BP$16>=1, IF(MOD(ROW()-ROW($33:$33),BP$16)=0,'Fleet Inputs'!$H$10*$F$16,0),IF(BP$16=0,0,'Fleet Inputs'!$H$10*BN$16/BP$16)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BP$17>=1, IF(MOD(ROW()-ROW($33:$33),BP$17)=0,'Fleet Inputs'!$H$10*BN$17,0),IF(BP$17=0,0,'Fleet Inputs'!$H$10*BN$17/BP$17)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BP$18>=1, IF(MOD(ROW()-ROW($33:$33),BP$18)=0,'Fleet Inputs'!$H$10*BN$18,0),IF(BP$18=0,0,'Fleet Inputs'!$H$10*BN$18/BP$18)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BP$19>=1, IF(MOD(ROW()-ROW($33:$33),BP$19)=0,'Fleet Inputs'!$H$10*BN$19,0),IF(BP$19=0,0,'Fleet Inputs'!$H$10*BN$19/BP$19)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BP$20>=1, IF(MOD(ROW()-ROW($33:$33),BP$20)=0,'Fleet Inputs'!$H$10*BN$20,0),IF(BP$20=0,0,'Fleet Inputs'!$H$10*BN$20/BP$20)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BP$21>=1, IF(MOD(ROW()-ROW($33:$33),BP$21)=0,'Fleet Inputs'!$H$10*BN$21,0),IF(BP$21=0,0,'Fleet Inputs'!$H$10*BN$21/BP$21)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BU$11>=1, IF(MOD(ROW()-ROW($33:$33),BU$11)=0,'Fleet Inputs'!$H$10*BS$11,0),IF(BU$11=0,0,'Fleet Inputs'!$H$10*BS$11/BU$11)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BU$12>=1, IF(MOD(ROW()-ROW($33:$33),BU$12)=0,'Fleet Inputs'!$H$10*BS$12,0),IF(BU$12=0,0,'Fleet Inputs'!$H$10*BS$12/BU$12)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BU$13>=1, IF(MOD(ROW()-ROW($33:$33),BU$13)=0,'Fleet Inputs'!$H$10*BS$13,0),IF(BU$13=0,0,'Fleet Inputs'!$H$10*BS$13/BU$13)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BU$14>=1, IF(MOD(ROW()-ROW($33:$33),BU$14)=0,'Fleet Inputs'!$H$10*BS$14,0),IF(BU$14=0,0,'Fleet Inputs'!$H$10*BS$14/BU$14)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BU$15>=1, IF(MOD(ROW()-ROW($33:$33),BU$15)=0,'Fleet Inputs'!$H$10*BS$15,0),IF(BU$15=0,0,'Fleet Inputs'!$H$10*BS$15/BU$15)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(BU$16>=1, IF(MOD(ROW()-ROW($33:$33),BU$16)=0,'Fleet Inputs'!$H$10*BS$16,0),IF(BU$16=0,0,'Fleet Inputs'!$H$10*BS$16/BU$16)),\"\")","v":""},"","","","",{"$f":"IF(CD63<>\"\",(CE$11+CE$15+CE$16+CE$17)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF(CD63<>\"\",('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*'Fleet Inputs'!$I$43*0.01)*((CE$12*(1+CE$13)^(CD63-1))+CE$14), \"\")","v":""},{"$f":"IF(AND(CD63<>\"\",'Fleet Inputs'!$I$5=\"Electric\"),('Fleet Inputs'!$I$10*'Fleet Inputs'!$I$11*$CE$18*$CE$19), \"\")","v":""},{"$f":"IF(CD63<>\"\", (CH$11+CH$12+CH$13)*'Fleet Inputs'!$I$10,\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CJ$16>=1, IF(MOD(ROW()-ROW($33:$33),CJ$16)=0,'Fleet Inputs'!$I$10*$F$16,0),IF(CJ$16=0,0,'Fleet Inputs'!$I$10*CH$16/CJ$16)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CJ$17>=1, IF(MOD(ROW()-ROW($33:$33),CJ$17)=0,'Fleet Inputs'!$I$10*CH$17,0),IF(CJ$17=0,0,'Fleet Inputs'!$I$10*CH$17/CJ$17)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CJ$18>=1, IF(MOD(ROW()-ROW($33:$33),CJ$18)=0,'Fleet Inputs'!$I$10*CH$18,0),IF(CJ$18=0,0,'Fleet Inputs'!$I$10*CH$18/CJ$18)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CJ$19>=1, IF(MOD(ROW()-ROW($33:$33),CJ$19)=0,'Fleet Inputs'!$I$10*CH$19,0),IF(CJ$19=0,0,'Fleet Inputs'!$I$10*CH$19/CJ$19)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CJ$20>=1, IF(MOD(ROW()-ROW($33:$33),CJ$20)=0,'Fleet Inputs'!$I$10*CH$20,0),IF(CJ$20=0,0,'Fleet Inputs'!$I$10*CH$20/CJ$20)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CJ$21>=1, IF(MOD(ROW()-ROW($33:$33),CJ$21)=0,'Fleet Inputs'!$I$10*CH$21,0),IF(CJ$21=0,0,'Fleet Inputs'!$I$10*CH$21/CJ$21)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CO$11>=1, IF(MOD(ROW()-ROW($33:$33),CO$11)=0,'Fleet Inputs'!$I$10*CM$11,0),IF(CO$11=0,0,'Fleet Inputs'!$I$10*CM$11/CO$11)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CO$12>=1, IF(MOD(ROW()-ROW($33:$33),CO$12)=0,'Fleet Inputs'!$I$10*CM$12,0),IF(CO$12=0,0,'Fleet Inputs'!$I$10*CM$12/CO$12)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CO$13>=1, IF(MOD(ROW()-ROW($33:$33),CO$13)=0,'Fleet Inputs'!$I$10*CM$13,0),IF(CO$13=0,0,'Fleet Inputs'!$I$10*CM$13/CO$13)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CO$14>=1, IF(MOD(ROW()-ROW($33:$33),CO$14)=0,'Fleet Inputs'!$I$10*CM$14,0),IF(CO$14=0,0,'Fleet Inputs'!$I$10*CM$14/CO$14)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CO$15>=1, IF(MOD(ROW()-ROW($33:$33),CO$15)=0,'Fleet Inputs'!$I$10*CM$15,0),IF(CO$15=0,0,'Fleet Inputs'!$I$10*CM$15/CO$15)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(CO$16>=1, IF(MOD(ROW()-ROW($33:$33),CO$16)=0,'Fleet Inputs'!$I$10*CM$16,0),IF(CO$16=0,0,'Fleet Inputs'!$I$10*CM$16/CO$16)),\"\")","v":""},"","","","",{"$f":"IF(CX63<>\"\",(CY$11+CY$15+CY$16+CY$17)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF(CX63<>\"\",('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*'Fleet Inputs'!$J$43*0.01)*((CY$12*(1+CY$13)^(CX63-1))+CY$14), \"\")","v":""},{"$f":"IF(AND(CX63<>\"\",'Fleet Inputs'!$J$5=\"Electric\"),('Fleet Inputs'!$J$10*'Fleet Inputs'!$J$11*$CY$18*$CY$19), \"\")","v":""},{"$f":"IF(CX63<>\"\", (DB$11+DB$12+DB$13)*'Fleet Inputs'!$J$10,\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DD$16>=1, IF(MOD(ROW()-ROW($33:$33),DD$16)=0,'Fleet Inputs'!$J$10*$F$16,0),IF(DD$16=0,0,'Fleet Inputs'!$J$10*DB$16/DD$16)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DD$17>=1, IF(MOD(ROW()-ROW($33:$33),DD$17)=0,'Fleet Inputs'!$J$10*DB$17,0),IF(DD$17=0,0,'Fleet Inputs'!$J$10*DB$17/DD$17)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DD$18>=1, IF(MOD(ROW()-ROW($33:$33),DD$18)=0,'Fleet Inputs'!$J$10*DB$18,0),IF(DD$18=0,0,'Fleet Inputs'!$J$10*DB$18/DD$18)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DD$19>=1, IF(MOD(ROW()-ROW($33:$33),DD$19)=0,'Fleet Inputs'!$J$10*DB$19,0),IF(DD$19=0,0,'Fleet Inputs'!$J$10*DB$19/DD$19)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DD$20>=1, IF(MOD(ROW()-ROW($33:$33),DD$20)=0,'Fleet Inputs'!$J$10*DB$20,0),IF(DD$20=0,0,'Fleet Inputs'!$J$10*DB$20/DD$20)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DD$21>=1, IF(MOD(ROW()-ROW($33:$33),DD$21)=0,'Fleet Inputs'!$J$10*DB$21,0),IF(DD$21=0,0,'Fleet Inputs'!$J$10*DB$21/DD$21)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DI$11>=1, IF(MOD(ROW()-ROW($33:$33),DI$11)=0,'Fleet Inputs'!$J$10*DG$11,0),IF(DI$11=0,0,'Fleet Inputs'!$J$10*DG$11/DI$11)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DI$12>=1, IF(MOD(ROW()-ROW($33:$33),DI$12)=0,'Fleet Inputs'!$J$10*DG$12,0),IF(DI$12=0,0,'Fleet Inputs'!$J$10*DG$12/DI$12)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DI$13>=1, IF(MOD(ROW()-ROW($33:$33),DI$13)=0,'Fleet Inputs'!$J$10*DG$13,0),IF(DI$13=0,0,'Fleet Inputs'!$J$10*DG$13/DI$13)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DI$14>=1, IF(MOD(ROW()-ROW($33:$33),DI$14)=0,'Fleet Inputs'!$J$10*DG$14,0),IF(DI$14=0,0,'Fleet Inputs'!$J$10*DG$14/DI$14)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DI$15>=1, IF(MOD(ROW()-ROW($33:$33),DI$15)=0,'Fleet Inputs'!$J$10*DG$15,0),IF(DI$15=0,0,'Fleet Inputs'!$J$10*DG$15/DI$15)),\"\")","v":""},{"$f":"IF($B63<>\"\", IF(DI$16>=1, IF(MOD(ROW()-ROW($33:$33),DI$16)=0,'Fleet Inputs'!$J$10*DG$16,0),IF(DI$16=0,0,'Fleet Inputs'!$J$10*DG$16/DI$16)),\"\")","v":""},"","",""]
[null,{"$f":"IF(ROW()-ROW($33:$33)<='Fleet Inputs'!$E$31, DATE(YEAR('Capital-Financing Calc'!$D$19)+ROW()-ROW($33:$33),MONTH('Capital-Financing Calc'!$D$19),DAY('Capital-Financing Calc'!$D$19)), \"\")","v":""},{"$f":"IF(B64<>\"\",($C$11+$C$15+$C$16+$C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B64<>\"\", ('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*0.01*'Fleet Inputs'!$E$43*('Fleet Inputs'!$E$46+('Fleet Inputs'!$E$45*(1+'Fleet Inputs'!$E$45)^(ROW()-ROW($33:$33))))), \"\")","v":""},{"$f":"IF(B64<>\"\", ($F$11+$F$12+$F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B64<>\"\", IF($H$16>=1, IF(MOD(ROW()-ROW($33:$33),$H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF($H$16=0,0,'Fleet Inputs'!$E$10*$F$16/$H$16)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($H$16>=1, IF(MOD(ROW()-Header_Row,$H$16)=0,number_buses1*$F$16,0),IF($H$16=0,0,number_buses1*$F$16/$H$16)),\"\")","v":""},{"$f":"IF($B64<>\"\", IF($H$18>=1, IF(MOD(ROW()-ROW($33:$33),$H$18)=0,'Fleet Inputs'!$E$10*$F$18,0),IF($H$18=0,0,'Fleet Inputs'!$E$10*$F$18/$H$18)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($H$18>=1, IF(MOD(ROW()-Header_Row,$H$18)=0,number_buses1*$F$18,0),IF($H$18=0,0,number_buses1*$F$18/$H$18)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($H$19>=1, IF(MOD(ROW()-Header_Row,$H$19)=0,number_buses1*$F$19,0),IF($H$19=0,0,number_buses1*$F$19/$H$19)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($H$20>=1, IF(MOD(ROW()-Header_Row,$H$20)=0,number_buses1*$F$20,0),IF($H$20=0,0,number_buses1*$F$20/$H$20)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($H$21>=1, IF(MOD(ROW()-Header_Row,$H$21)=0,number_buses1*$F$21,0),IF($H$21=0,0,number_buses1*$F$21/$H$21)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($M$11>=1, IF(MOD(ROW()-Header_Row,$M$11)=0,number_buses1*$K$11,0),IF($M$11=0,0,number_buses1*$K$11/$M$11)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($M$12>=1, IF(MOD(ROW()-Header_Row,$M$12)=0,number_buses1*$K$13,0),IF($M$12=0,0,number_buses1*$K$13/$M$12)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($M$13>=1, IF(MOD(ROW()-Header_Row,$M$13)=0,number_buses1*$K$14,0),IF($M$13=0,0,number_buses1*$K$14/$M$13)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($M$14>=1, IF(MOD(ROW()-Header_Row,$M$14)=0,number_buses1*$K$15,0),IF($M$14=0,0,number_buses1*$K$15/$M$14)),\"\")","v":""},{"$f":"IF($C64<>\"\", IF($M$15>=1, IF(MOD(ROW()-Header_Row,$M$15)=0,number_buses1*$K$16,0),IF($M$15=0,0,number_buses1*$K$16/$M$15)),\"\")","v":""}]
[null,{"$f":"IF(ROW()-ROW($33:$33)<='Fleet Inputs'!$E$31, DATE(YEAR('Capital-Financing Calc'!$D$19)+ROW()-ROW($33:$33),MONTH('Capital-Financing Calc'!$D$19),DAY('Capital-Financing Calc'!$D$19)), \"\")","v":""},{"$f":"IF(B65<>\"\",($C$11+$C$15+$C$16+$C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B65<>\"\", ('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*0.01*'Fleet Inputs'!$E$43*('Fleet Inputs'!$E$46+('Fleet Inputs'!$E$45*(1+'Fleet Inputs'!$E$45)^(ROW()-ROW($33:$33))))), \"\")","v":""},{"$f":"IF(B65<>\"\", ($F$11+$F$12+$F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B65<>\"\", IF($H$16>=1, IF(MOD(ROW()-ROW($33:$33),$H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF($H$16=0,0,'Fleet Inputs'!$E$10*$F$16/$H$16)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($H$16>=1, IF(MOD(ROW()-Header_Row,$H$16)=0,number_buses1*$F$16,0),IF($H$16=0,0,number_buses1*$F$16/$H$16)),\"\")","v":""},{"$f":"IF($B65<>\"\", IF($H$18>=1, IF(MOD(ROW()-ROW($33:$33),$H$18)=0,'Fleet Inputs'!$E$10*$F$18,0),IF($H$18=0,0,'Fleet Inputs'!$E$10*$F$18/$H$18)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($H$18>=1, IF(MOD(ROW()-Header_Row,$H$18)=0,number_buses1*$F$18,0),IF($H$18=0,0,number_buses1*$F$18/$H$18)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($H$19>=1, IF(MOD(ROW()-Header_Row,$H$19)=0,number_buses1*$F$19,0),IF($H$19=0,0,number_buses1*$F$19/$H$19)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($H$20>=1, IF(MOD(ROW()-Header_Row,$H$20)=0,number_buses1*$F$20,0),IF($H$20=0,0,number_buses1*$F$20/$H$20)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($H$21>=1, IF(MOD(ROW()-Header_Row,$H$21)=0,number_buses1*$F$21,0),IF($H$21=0,0,number_buses1*$F$21/$H$21)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($M$11>=1, IF(MOD(ROW()-Header_Row,$M$11)=0,number_buses1*$K$11,0),IF($M$11=0,0,number_buses1*$K$11/$M$11)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($M$12>=1, IF(MOD(ROW()-Header_Row,$M$12)=0,number_buses1*$K$13,0),IF($M$12=0,0,number_buses1*$K$13/$M$12)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($M$13>=1, IF(MOD(ROW()-Header_Row,$M$13)=0,number_buses1*$K$14,0),IF($M$13=0,0,number_buses1*$K$14/$M$13)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($M$14>=1, IF(MOD(ROW()-Header_Row,$M$14)=0,number_buses1*$K$15,0),IF($M$14=0,0,number_buses1*$K$15/$M$14)),\"\")","v":""},{"$f":"IF($C65<>\"\", IF($M$15>=1, IF(MOD(ROW()-Header_Row,$M$15)=0,number_buses1*$K$16,0),IF($M$15=0,0,number_buses1*$K$16/$M$15)),\"\")","v":""}]
[null,{"$f":"IF(ROW()-ROW($33:$33)<='Fleet Inputs'!$E$31, DATE(YEAR('Capital-Financing Calc'!$D$19)+ROW()-ROW($33:$33),MONTH('Capital-Financing Calc'!$D$19),DAY('Capital-Financing Calc'!$D$19)), \"\")","v":""},{"$f":"IF(B66<>\"\",($C$11+$C$15+$C$16+$C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B66<>\"\", ('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*0.01*'Fleet Inputs'!$E$43*('Fleet Inputs'!$E$46+('Fleet Inputs'!$E$45*(1+'Fleet Inputs'!$E$45)^(ROW()-ROW($33:$33))))), \"\")","v":""},{"$f":"IF(B66<>\"\", ($F$11+$F$12+$F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B66<>\"\", IF($H$16>=1, IF(MOD(ROW()-ROW($33:$33),$H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF($H$16=0,0,'Fleet Inputs'!$E$10*$F$16/$H$16)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($H$16>=1, IF(MOD(ROW()-Header_Row,$H$16)=0,number_buses1*$F$16,0),IF($H$16=0,0,number_buses1*$F$16/$H$16)),\"\")","v":""},{"$f":"IF($B66<>\"\", IF($H$18>=1, IF(MOD(ROW()-ROW($33:$33),$H$18)=0,'Fleet Inputs'!$E$10*$F$18,0),IF($H$18=0,0,'Fleet Inputs'!$E$10*$F$18/$H$18)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($H$18>=1, IF(MOD(ROW()-Header_Row,$H$18)=0,number_buses1*$F$18,0),IF($H$18=0,0,number_buses1*$F$18/$H$18)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($H$19>=1, IF(MOD(ROW()-Header_Row,$H$19)=0,number_buses1*$F$19,0),IF($H$19=0,0,number_buses1*$F$19/$H$19)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($H$20>=1, IF(MOD(ROW()-Header_Row,$H$20)=0,number_buses1*$F$20,0),IF($H$20=0,0,number_buses1*$F$20/$H$20)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($H$21>=1, IF(MOD(ROW()-Header_Row,$H$21)=0,number_buses1*$F$21,0),IF($H$21=0,0,number_buses1*$F$21/$H$21)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($M$11>=1, IF(MOD(ROW()-Header_Row,$M$11)=0,number_buses1*$K$11,0),IF($M$11=0,0,number_buses1*$K$11/$M$11)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($M$12>=1, IF(MOD(ROW()-Header_Row,$M$12)=0,number_buses1*$K$13,0),IF($M$12=0,0,number_buses1*$K$13/$M$12)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($M$13>=1, IF(MOD(ROW()-Header_Row,$M$13)=0,number_buses1*$K$14,0),IF($M$13=0,0,number_buses1*$K$14/$M$13)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($M$14>=1, IF(MOD(ROW()-Header_Row,$M$14)=0,number_buses1*$K$15,0),IF($M$14=0,0,number_buses1*$K$15/$M$14)),\"\")","v":""},{"$f":"IF($C66<>\"\", IF($M$15>=1, IF(MOD(ROW()-Header_Row,$M$15)=0,number_buses1*$K$16,0),IF($M$15=0,0,number_buses1*$K$16/$M$15)),\"\")","v":""}]
[null,{"$f":"IF(ROW()-ROW($33:$33)<='Fleet Inputs'!$E$31, DATE(YEAR('Capital-Financing Calc'!$D$19)+ROW()-ROW($33:$33),MONTH('Capital-Financing Calc'!$D$19),DAY('Capital-Financing Calc'!$D$19)), \"\")","v":""},{"$f":"IF(B67<>\"\",($C$11+$C$15+$C$16+$C$17)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF(B67<>\"\", ('Fleet Inputs'!$E$10*'Fleet Inputs'!$E$11*0.01*'Fleet Inputs'!$E$43*('Fleet Inputs'!$E$46+('Fleet Inputs'!$E$45*(1+'Fleet Inputs'!$E$45)^(ROW()-ROW($33:$33))))), \"\")","v":""},{"$f":"IF(B67<>\"\", ($F$11+$F$12+$F$13)*'Fleet Inputs'!$E$10,\"\")","v":""},{"$f":"IF($B67<>\"\", IF($H$16>=1, IF(MOD(ROW()-ROW($33:$33),$H$16)=0,'Fleet Inputs'!$E$10*$F$16,0),IF($H$16=0,0,'Fleet Inputs'!$E$10*$F$16/$H$16)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($H$16>=1, IF(MOD(ROW()-Header_Row,$H$16)=0,number_buses1*$F$16,0),IF($H$16=0,0,number_buses1*$F$16/$H$16)),\"\")","v":""},{"$f":"IF($B67<>\"\", IF($H$18>=1, IF(MOD(ROW()-ROW($33:$33),$H$18)=0,'Fleet Inputs'!$E$10*$F$18,0),IF($H$18=0,0,'Fleet Inputs'!$E$10*$F$18/$H$18)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($H$18>=1, IF(MOD(ROW()-Header_Row,$H$18)=0,number_buses1*$F$18,0),IF($H$18=0,0,number_buses1*$F$18/$H$18)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($H$19>=1, IF(MOD(ROW()-Header_Row,$H$19)=0,number_buses1*$F$19,0),IF($H$19=0,0,number_buses1*$F$19/$H$19)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($H$20>=1, IF(MOD(ROW()-Header_Row,$H$20)=0,number_buses1*$F$20,0),IF($H$20=0,0,number_buses1*$F$20/$H$20)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($H$21>=1, IF(MOD(ROW()-Header_Row,$H$21)=0,number_buses1*$F$21,0),IF($H$21=0,0,number_buses1*$F$21/$H$21)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($M$11>=1, IF(MOD(ROW()-Header_Row,$M$11)=0,number_buses1*$K$11,0),IF($M$11=0,0,number_buses1*$K$11/$M$11)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($M$12>=1, IF(MOD(ROW()-Header_Row,$M$12)=0,number_buses1*$K$13,0),IF($M$12=0,0,number_buses1*$K$13/$M$12)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($M$13>=1, IF(MOD(ROW()-Header_Row,$M$13)=0,number_buses1*$K$14,0),IF($M$13=0,0,number_buses1*$K$14/$M$13)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($M$14>=1, IF(MOD(ROW()-Header_Row,$M$14)=0,number_buses1*$K$15,0),IF($M$14=0,0,number_buses1*$K$15/$M$14)),\"\")","v":""},{"$f":"IF($C67<>\"\", IF($M$15>=1, IF(MOD(ROW()-Header_Row,$M$15)=0,number_buses1*$K$16,0),IF($M$15=0,0,number_buses1*$K$16/$M$15)),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I85<>\"\",SUM(J85:V85),\"\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Fuel economy by speed","index":13,"n_rows":143,"n_cols":10,"rows_kept":143,"cut":false,"hidden":true,"merged":[]}
["fuel economy by speed","100 / (((-0.0032 * ((speed / 1.609344) ^ 2)) + (0.2143 * (speed / 1.609344)) + 0.9726) * 1.609344 / 3.75)","100 / (((-0.0025 * ((speed / 1.609344) ^ 2)) + (0.1944 * (speed / 1.609344)) + 0.5524) * 1.609344 / 3.75)","100 / (((-0.0033 * ((speed / 1.609344) ^ 2)) + (0.20263 * (speed / 1.609344)) + 1.7985) * 1.609344 / 3.75)"]
[null,"Biodiesel 100%","Biodiesel 20%","Diesel (150 ppm +)","Diesel-Electric hybrid (15 ppm)","Diesel-Electric hybrid (50 ppm)","Ethanol","Low Sulfur Diesel (50 ppm)","Natural Gas","Ultra Low Sulfur Diesel (15 ppm)"]
[5,{"$f":"100 / (((-0.0032 * ((A3 / 1.609344) ^ 2)) + (0.2143 * (A3 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":144.95340213593877},{"$f":"100 / (((-0.0032 * ((A3 / 1.609344) ^ 2)) + (0.2143 * (A3 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":144.95340213593877},{"$f":"100 / (((-0.0032 * ((A3 / 1.609344) ^ 2)) + (0.2143 * (A3 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":144.95340213593877},{"$f":"100 / (((-0.0033 * ((A3 / 1.609344) ^ 2)) + (0.20263 * (A3/ 1.609344)) + 1.7985) * 1.609344 / 3.75)","v":97.24367192710065},{"$f":"100 / (((-0.0033 * ((A3 / 1.609344) ^ 2)) + (0.20263 * (A3/ 1.609344)) + 1.7985) * 1.609344 / 3.75)","v":97.24367192710065},null,{"$f":"100 / (((-0.0032 * ((A3 / 1.609344) ^ 2)) + (0.2143 * (A3 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":144.95340213593877},{"$f":"100 / (((-0.0025 * ((A3 / 1.609344) ^ 2)) + (0.1944 * (A3 / 1.609344)) + 0.5524) * 1.609344 / 3.75)","v":205.79904092799549},{"$f":"100 / (((-0.0032 * ((A3 / 1.609344) ^ 2)) + (0.2143 * (A3 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":144.95340213593877}]
[5.5,{"$f":"100 / (((-0.0032 * ((A4 / 1.609344) ^ 2)) + (0.2143 * (A4 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":139.7298950262612},{"$f":"100 / (((-0.0032 * ((A4 / 1.609344) ^ 2)) + (0.2143 * (A4 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":139.7298950262612},{"$f":"100 / (((-0.0032 * ((A4 / 1.609344) ^ 2)) + (0.2143 * (A4 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":139.7298950262612},{"$f":"100 / (((-0.0033 * ((A4 / 1.609344) ^ 2)) + (0.20263 * (A4/ 1.609344)) + 1.7985) * 1.609344 / 3.75)","v":95.01267559042364},{"$f":"100 / (((-0.0033 * ((A4 / 1.609344) ^ 2)) + (0.20263 * (A4/ 1.609344)) + 1.7985) * 1.609344 / 3.75)","v":95.01267559042364},null,{"$f":"100 / (((-0.0032 * ((A4 / 1.609344) ^ 2)) + (0.2143 * (A4 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":139.7298950262612},{"$f":"100 / (((-0.0025 * ((A4 / 1.609344) ^ 2)) + (0.1944 * (A4 / 1.609344)) + 0.5524) * 1.609344 / 3.75)","v":196.21073340391365},{"$f":"100 / (((-0.0032 * ((A4 / 1.609344) ^ 2)) + (0.2143 * (A4 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":139.7298950262612}]
[6,134.91800160129515,134.91800160129515,134.91800160129515,92.905344410150292,92.905344410150292,null,134.91800160129515,187.54892979983961,134.91800160129515]
[6.5,130.47160558908772,130.47160558908772,130.47160558908772,90.912055071360626,90.912055071360626,null,130.47160558908772,179.68640036168657,130.47160558908772]
[7,126.35124351739623,126.35124351739623,126.35124351739623,89.024164211777844,89.024164211777844,null,126.35124351739623,172.51820393224304,126.35124351739623]
[7.5,122.52294705314861,122.52294705314861,122.52294705314861,87.23388693581731,87.23388693581731,null,122.52294705314861,165.95701222999753,122.52294705314861]
[8,118.95731895352995,118.95731895352995,118.95731895352995,85.534192968548396,85.534192968548396,null,118.95731895352995,159.92956378964743,118.95731895352995]
[8.5,115.62878941952067,115.62878941952067,115.62878941952067,83.918717532087129,83.918717532087129,null,115.62878941952067,154.37394147369983,115.62878941952067]
[9,112.51501305690823,112.51501305690823,112.51501305690823,82.381684565671492,82.381684565671492,null,112.51501305690823,149.23745871816405,112.51501305690823]
[9.5,109.59637637573684,109.59637637573684,109.59637637573684,80.917840340013583,80.917840340013583,null,109.59637637573684,144.47500142277983,109.59637637573684]
[10,106.85559289021604,106.85559289021604,106.85559289021604,79.522395860610729,79.522395860610729,null,106.85559289021604,140.04771487054012,106.85559289021604]
[10.5,104.27736816437161,104.27736816437161,104.27736816437161,78.190976731933588,78.190976731933588,null,104.27736816437161,135.92195472250998,104.27736816437161]
[11,101.84812110130265,101.84812110130265,101.84812110130265,76.91957937892127,76.91957937892127,null,101.84812110130265,132.06844213757554,101.84812110130265]
[11.5,99.5557507580628,99.5557507580628,99.5557507580628,75.704532704910761,75.704532704910761,null,99.5557507580628,128.46157813236826,99.5557507580628]
[12,97.389440240565705,97.389440240565705,97.389440240565705,74.54246441448926,74.54246441448926,null,97.389440240565705,125.07888323268023,97.389440240565705]
[12.5,95.339490977285891,95.339490977285891,95.339490977285891,73.430271352407061,73.430271352407061,null,95.339490977285891,121.90053649473602,95.339490977285891]
[13,93.397182019777318,93.397182019777318,93.397182019777318,72.365093310830375,72.365093310830375,null,93.397182019777318,118.90899392781824,93.397182019777318]
[13.5,91.554650069165504,91.554650069165504,91.554650069165504,71.3442898409576,71.3442898409576,null,91.554650069165504,116.08867080771144,91.554650069165504]
[14,89.804786752217737,89.804786752217737,89.804786752217737,70.365419674633785,70.365419674633785,null,89.804786752217737,113.42567573914496,89.804786752217737]
[14.5,88.141150321410123,88.141150321410123,88.141150321410123,69.42622241967463,69.42622241967463,null,88.141150321410123,110.90758689278636,88.141150321410123]
[15,86.55788947028708,86.55788947028708,86.55788947028708,68.524602241241737,68.524602241241737,null,86.55788947028708,108.52326281470557,86.55788947028708]
[15.5,85.049677368297978,85.049677368297978,85.049677368297978,67.658613282469986,67.658613282469986,null,85.049677368297978,106.2626817329741,85.049677368297978]
[16,83.611654350926429,83.611654350926429,83.611654350926429,66.826446611991656,66.826446611991656,null,83.611654350926429,104.1168044763032,83.611654350926429]
[16.5,82.239377968695479,82.239377968695479,82.239377968695479,66.026418515131866,66.026418515131866,null,82.239377968695479,102.07745705380911,82.239377968695479]
[17,80.928779315909736,80.928779315909736,80.928779315909736,65.256959970258663,65.256959970258663,null,80.928779315909736,100.13722968288806,80.928779315909736]
[17.5,79.676124737149024,79.676124737149024,79.676124737149024,64.516607172796199,64.516607172796199,null,79.676124737149024,98.289389638579934,79.676124737149024]
[18,78.477982154620889,78.477982154620889,78.477982154620889,63.803992987345836,63.803992987345836,null,78.477982154620889,96.527805766480071,78.477982154620889]
[18.5,77.331191378834077,77.331191378834077,77.331191378834077,63.117839223708906,63.117839223708906,null,77.331191378834077,94.846882877909493,77.331191378834077]
[19,76.232837863645287,76.232837863645287,76.232837863645287,62.456949645770941,62.456949645770941,null,76.232837863645287,93.241504550326596,76.232837863645287]
[19.5,75.180229448495666,75.180229448495666,75.180229448495666,61.820203633531392,61.820203633531392,null,75.180229448495666,91.706983102985575,75.180229448495666]
[20,74.17087569872146,74.17087569872146,74.17087569872146,61.20655042832729,61.20655042832729,null,74.17087569872146,90.239015719344494,74.17087569872146]
[20.5,73.202469511700926,73.202469511700926,73.202469511700926,60.615003899738575,60.615003899738575,null,73.202469511700926,88.833645852833072,73.202469511700926]
[21,72.272870704289687,72.272870704289687,72.272870704289687,60.044637779973613,60.044637779973613,null,72.272870704289687,87.487229188466486,72.272870704289687]
[21.5,71.380091337123503,71.380091337123503,71.380091337123503,59.494581317882407,59.494581317882407,null,71.380091337123503,86.196403545074801,71.380091337123503]
[22,70.522282565238484,70.522282565238484,70.522282565238484,58.964015310268216,58.964015310268216,null,70.522282565238484,84.958062196074508,70.522282565238484]
[22.5,69.697722833138513,69.697722833138513,69.697722833138513,58.45216847298618,58.45216847298618,null,69.697722833138513,83.769330164291816,69.697722833138513]
[23,68.904807256800169,68.904807256800169,68.904807256800169,57.958314118526793,57.958314118526793,null,68.904807256800169,82.627543111196417,68.904807256800169]
[23.5,68.142038055854499,68.142038055854499,68.142038055854499,57.481767110467871,57.481767110467871,null,68.142038055854499,81.53022849530042,68.142038055854499]
[24,67.408015916909918,67.408015916909918,67.408015916909918,57.021881068411894,57.021881068411894,null,67.408015916909918,80.475088720259691,67.408015916909918]
[24.5,66.701432184162485,66.701432184162485,66.701432184162485,56.578045799868036,56.578045799868036,null,66.701432184162485,79.459986031872361,66.701432184162485]
[25,66.021061786477858,66.021061786477858,66.021061786477858,56.149684938040245,56.149684938040245,null,66.021061786477858,78.482928955913664,66.021061786477858]
[25.5,65.365756821355021,65.365756821355021,65.365756821355021,55.736253766690773,55.736253766690773,null,65.365756821355021,77.542060096565123,65.365756821355021]
[26,64.734440725869845,64.734440725869845,64.734440725869845,55.337237215198897,55.337237215198897,null,64.734440725869845,76.635645138899818,64.734440725869845]
[26.5,64.126102973079767,64.126102973079767,64.126102973079767,54.952148008661588,54.952148008661588,null,64.126102973079767,75.762062919138472,64.126102973079767]
[27,63.539794239638155,63.539794239638155,63.539794239638155,54.580524959413772,54.580524959413772,null,63.539794239638155,74.919796443744247,63.539794239638155]
[27.5,62.97462199668437,62.97462199668437,62.97462199668437,54.221931387704984,54.221931387704984,null,62.97462199668437,74.107424753329198,62.97462199668437]
[28,62.429746481577332,62.429746481577332,62.429746481577332,53.875953660479404,53.875953660479404,null,62.429746481577332,73.323615540183084,62.429746481577332]
[28.5,61.904377012841699,61.904377012841699,61.904377012841699,53.542199838282166,53.542199838282166,null,61.904377012841699,72.567118439316943,61.904377012841699]
[29,61.397768614895533,61.397768614895533,61.397768614895533,53.220298421277008,53.220298421277008,null,61.397768614895533,71.836758922502881,61.397768614895533]
[29.5,60.90921892280835,60.90921892280835,60.90921892280835,52.909897186218188,52.909897186218188,null,60.90921892280835,71.131432733110316,60.90921892280835]
[30,60.438065340569118,60.438065340569118,60.438065340569118,52.610662106988251,52.610662106988251,null,60.438065340569118,70.450100806767523,60.438065340569118]
[30.5,59.983682429185947,59.983682429185947,59.983682429185947,52.322276352001083,52.322276352001083,null,59.983682429185947,69.791784629176391,59.983682429185947]
[31,59.545479503443595,59.545479503443595,59.545479503443595,52.044439352388018,52.044439352388018,null,59.545479503443595,69.155561987906395,59.545479503443595]
[31.5,59.122898418355575,59.122898418355575,59.122898418355575,51.776865935438529,51.776865935438529,null,59.122898418355575,68.540563079802212,59.122898418355575]
[32,58.715411528303171,58.715411528303171,58.715411528303171,51.519285518267424,51.519285518267424,null,58.715411528303171,67.945966939855666,58.715411528303171]
[32.5,58.322519803584427,58.322519803584427,58.322519803584427,51.271441357129042,51.271441357129042,null,58.322519803584427,67.370998161092814,58.322519803584427]
[33,57.943751090634279,57.943751090634279,57.943751090634279,51.033089848205236,51.033089848205236,null,57.943751090634279,66.814923878284134,57.943751090634279]
[33.5,57.578658503540268,57.578658503540268,57.578658503540268,50.803999876060061,50.803999876060061,null,57.578658503540268,66.27705099115488,57.578658503540268]
[34,57.22681893569554,57.22681893569554,57.22681893569554,50.583952206284891,50.583952206284891,null,57.22681893569554,65.756723605306803,57.22681893569554]
[34.5,56.88783168151275,56.88783168151275,56.88783168151275,50.372738919158472,50.372738919158472,null,56.88783168151275,65.253320671303257,56.88783168151275]
[35,56.561317159090322,56.561317159090322,56.561317159090322,50.170162881417497,50.170162881417497,null,56.561317159090322,64.766253804354264,56.561317159090322]
[35.5,56.246915725586511,56.246915725586511,56.246915725586511,49.976037253480484,49.976037253480484,null,56.246915725586511,64.294965268800041,56.246915725586511]
[36,55.944286577831427,55.944286577831427,55.944286577831427,49.790185029692076,49.790185029692076,null,55.944286577831427,63.838926113156582,55.944286577831427]
[36.5,55.653106731400946,55.653106731400946,55.653106731400946,49.612438609358918,49.612438609358918,null,55.653106731400946,63.397634442879706,55.653106731400946]
[37,55.373070071999265,55.373070071999265,55.373070071999265,49.442639396534219,49.442639396534219,null,55.373070071999265,62.970613819246502,55.373070071999265]
[37.5,{"$f":"100 / (((-0.0032 * ((A68 / 1.609344) ^ 2)) + (0.2143 * (A68 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":55.103886473557978},{"$f":"100 / (((-0.0032 * ((A68 / 1.609344) ^ 2)) + (0.2143 * (A68 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":55.103886473557978},{"$f":"100 / (((-0.0032 * ((A68 / 1.609344) ^ 2)) + (0.2143 * (A68 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":55.103886473557978},{"$f":"100 / (((-0.0033 * ((A68 / 1.609344) ^ 2)) + (0.20263 * (A68/ 1.609344)) + 1.7985) * 1.609344 / 3.75)","v":49.280637426678005},{"$f":"100 / (((-0.0033 * ((A68 / 1.609344) ^ 2)) + (0.20263 * (A68/ 1.609344)) + 1.7985) * 1.609344 / 3.75)","v":49.280637426678005},null,{"$f":"100 / (((-0.0032 * ((A68 / 1.609344) ^ 2)) + (0.2143 * (A68 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":55.103886473557978},{"$f":"100 / (((-0.0025 * ((A68 / 1.609344) ^ 2)) + (0.1944 * (A68 / 1.609344)) + 0.5524) * 1.609344 / 3.75)","v":62.557411773861261},{"$f":"100 / (((-0.0032 * ((A68 / 1.609344) ^ 2)) + (0.2143 * (A68 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":55.103886473557978}]
[38,54.845280977962524,54.845280977962524,54.845280977962524,49.126291018474916,49.126291018474916,null,54.845280977962524,62.157598429284491,54.845280977962524]
[38.5,54.59699303177338,54.59699303177338,54.59699303177338,48.979466449233406,48.979466449233406,null,54.59699303177338,61.7707652171704,54.59699303177338]
[39,54.358775775717739,54.358775775717739,54.358775775717739,48.840037652420087,48.840037652420087,null,54.358775775717739,61.39652368609417,54.358775775717739]
[39.5,54.130395383100257,54.130395383100257,54.130395383100257,48.707885936002043,48.707885936002043,null,54.130395383100257,61.034504391963907,54.130395383100257]
[40,53.911630443615778,53.911630443615778,53.911630443615778,48.582899720380077,48.582899720380077,null,53.911630443615778,60.684355864554149,53.911630443615778]
[40.5,53.702271389352092,53.702271389352092,53.702271389352092,48.464974294795724,48.464974294795724,null,53.702271389352092,60.345743644275053,53.702271389352092]
[41,53.502119960046464,53.502119960046464,53.502119960046464,48.354011591188836,48.354011591188836,null,53.502119960046464,60.018349383812129,53.502119960046464]
[41.5,53.310988704910599,53.310988704910599,53.310988704910599,48.24991997456781,48.24991997456781,null,53.310988704910599,59.701870009740844,53.310988704910599]
[42,53.128700518567051,53.128700518567051,53.128700518567051,48.152614049034014,48.152614049034014,null,53.128700518567051,59.396016939644227,53.128700518567051]
[42.5,52.955088208848302,52.955088208848302,52.955088208848302,48.062014478676069,48.062014478676069,null,52.955088208848302,59.100515350645367,52.955088208848302]
[43,52.789994094398587,52.789994094398587,52.789994094398587,47.978047822617519,47.978047822617519,null,52.789994094398587,58.815103495614188,52.789994094398587]
[43.5,52.633269630193553,52.633269630193553,52.633269630193553,47.900646383565558,47.900646383565558,null,52.633269630193553,58.53953206362209,52.633269630193553]
[44,52.484775059249586,52.484775059249586,52.484775059249586,47.829748069268128,47.829748069268128,null,52.484775059249586,58.273563581504362,52.484775059249586]
[44.5,52.344379088941842,52.344379088941842,52.344379088941842,47.765296266342055,47.765296266342055,null,52.344379088941842,58.016971853649025,52.344379088941842]
[45,52.211958590482226,52.211958590482226,52.211958590482226,47.707239725987463,47.707239725987463,null,52.211958590482226,57.769541437367465,52.211958590482226]
[45.5,52.087398320232296,52.087398320232296,52.087398320232296,47.65553246115342,47.65553246115342,null,52.087398320232296,57.53106715141692,52.087398320232296]
[46,51.970590661638482,51.970590661638482,51.970590661638482,47.610133654765583,47.610133654765583,null,51.970590661638482,57.301353615440185,51.970590661638482]
[46.5,51.861435386681762,51.861435386681762,51.861435386681762,47.57100757867169,47.57100757867169,null,51.861435386681762,57.080214818267706,51.861435386681762]
[47,51.759839435830919,51.759839435830919,51.759839435830919,47.538123523002277,47.538123523002277,null,51.759839435830919,56.867473713189341,51.759839435830919]
[47.5,51.665716715577091,51.665716715577091,51.665716715577091,47.511455735684997,47.511455735684997,null,51.665716715577091,56.662961838453143,51.665716715577091]
[48,51.578987912711533,51.578987912711533,51.578987912711533,47.490983371888817,47.490983371888817,null,51.578987912711533,56.466518961385006,51.578987912711533]
[48.5,51.499580324585438,51.499580324585438,51.499580324585438,47.476690453212676,47.476690453212676,null,51.499580324585438,56.277992744647833,51.499580324585438]
[49,51.427427704663465,51.427427704663465,51.427427704663465,47.468565836469082,47.468565836469082,null,51.427427704663465,56.09723843327442,51.427427704663465]
[49.5,51.362470122750146,51.362470122750146,51.362470122750146,47.466603191948401,47.466603191948401,null,51.362470122750146,55.924118561213419,51.362470122750146]
[50,51.304653839332758,51.304653839332758,51.304653839332758,47.470800991085007,47.470800991085007,null,51.304653839332758,55.758502676224659,51.304653839332758]
[50.5,51.2539311935436,51.2539311935436,51.2539311935436,47.481162503480071,47.481162503480071,null,51.2539311935436,55.600267082049861,51.2539311935436]
[51,51.210260504302731,51.210260504302731,51.210260504302731,47.497695803270396,47.497695803270396,null,51.210260504302731,55.449294596866757,51.210260504302731]
[51.5,51.173605984255467,51.173605984255467,51.173605984255467,47.520413784866264,47.520413784866264,null,51.173605984255467,55.305474327110794,51.173605984255467]
[52,51.14393766617156,51.14393766617156,51.14393766617156,47.549334188115843,47.549334188115843,null,51.14393766617156,55.168701455818741,51.14393766617156]
[52.5,51.121231341522147,51.121231341522147,51.121231341522147,47.584479632987588,47.584479632987588,null,51.121231341522147,55.038877044713459,51.121231341522147]
[53,51.105468510998946,51.105468510998946,51.105468510998946,47.625877663897846,47.625877663897846,null,51.105468510998946,54.915907849309598,51.105468510998946]
[53.5,51.09663634678634,51.09663634678634,51.09663634678634,47.673560803845689,47.673560803845689,null,51.09663634678634,54.799706146375335,51.09663634678634]
[54,51.094727666442679,51.094727666442679,51.094727666442679,47.727566618554668,47.727566618554668,null,51.094727666442679,54.690189573137594,51.094727666442679]
[54.5,51.099740918291374,51.099740918291374,51.099740918291374,47.787937790858329,47.787937790858329,null,51.099740918291374,54.587280977666374,51.099740918291374]
[55,51.111680178266226,51.111680178266226,51.111680178266226,47.854722205606166,47.854722205606166,null,51.111680178266226,54.490908279919068,51.111680178266226]
[55.5,51.130555158199137,51.130555158199137,51.130555158199137,47.927973045407079,47.927973045407079,null,51.130555158199137,54.401004342967404,51.130555158199137]
[56,51.156381225581477,51.156381225581477,51.156381225581477,48.00774889757102,48.00774889757102,null,51.156381225581477,54.317506853969412,51.156381225581477]
[56.5,51.189179434874632,51.189179434874632,51.189179434874632,48.094113872654141,48.094113872654141,null,51.189179434874632,54.240358214485809,51.189179434874632]
[57,51.228976570488214,51.228976570488214,51.228976570488214,48.187137735060041,48.187137735060041,null,51.228976570488214,54.169505439774788,51.228976570488214]
[57.5,51.275805201590899,51.275805201590899,51.275805201590899,48.28689604620115,48.28689604620115,null,51.275805201590899,54.104900066732093,51.275805201590899]
[58,51.329703748962942,51.329703748962942,51.329703748962942,48.39347032077648,48.39347032077648,null,51.329703748962942,54.046498070174628,51.329703748962942]
[58.5,51.390716564148036,51.390716564148036,51.390716564148036,48.506948196780272,48.506948196780272,null,51.390716564148036,53.994259787194416,51.390716564148036]
[59,51.458894021209666,51.458894021209666,51.458894021209666,48.627423619916236,48.627423619916236,null,51.458894021209666,53.948149849338755,51.458894021209666]
[59.5,51.534292621448998,51.534292621448998,51.534292621448998,48.754997043158106,48.754997043158106,null,51.534292621448998,53.908137122398237,51.534292621448998]
[60,51.616975111492941,51.616975111492941,51.616975111492941,48.889775642267011,48.889775642267011,null,51.616975111492941,53.874194653610225,51.616975111492941]
[60.5,51.707010615217385,51.707010615217385,51.707010615217385,49.031873548152191,49.031873548152191,null,51.707010615217385,53.846299626110024,51.707010615217385]
[61,51.804474780028976,51.804474780028976,51.804474780028976,49.181412097043278,49.181412097043278,null,51.804474780028976,53.82443332048539,51.804474780028976]
[61.5,51.909449938089786,51.909449938089786,51.909449938089786,49.338520099530648,49.338520099530648,null,51.909449938089786,53.80858108331325,51.909449938089786]
[62,52.022025283135932,52.022025283135932,52.022025283135932,49.503334129625856,49.503334129625856,null,52.022025283135932,53.798732302579509,52.022025283135932]
[62.5,52.142297063610322,52.142297063610322,52.142297063610322,49.675998835098675,49.675998835098675,null,52.142297063610322,53.794880389905188,52.142297063610322]
[63,52.270368792904542,52.270368792904542,52.270368792904542,49.856667270459511,49.856667270459511,null,52.270368792904542,53.797022769523032,52.270368792904542]
[63.5,52.406351477585183,52.406351477585183,52.406351477585183,50.045501254079497,50.045501254079497,null,52.406351477585183,53.805160873970252,52.406351477585183]
[64,52.550363864565369,52.550363864565369,52.550363864565369,50.242671751074333,50.242671751074333,null,52.550363864565369,53.81930014648384,52.550363864565369]
[64.5,52.702532708275285,52.702532708275285,52.702532708275285,50.448359283724827,50.448359283724827,null,52.702532708275285,53.839450050106123,52.702532708275285]
[65,52.862993058985708,52.862993058985708,52.862993058985708,50.662754371366773,50.662754371366773,null,52.862993058985708,53.8656240835288,52.862993058985708]
[65.5,53.0318885735458,53.0318885735458,53.0318885735458,50.886058001858515,50.886058001858515,null,53.0318885735458,53.897839803725148,53.0318885735458]
[66,53.209371849915051,53.209371849915051,53.209371849915051,51.118482136927234,51.118482136927234,null,53.209371849915051,53.936118855441364,53.209371849915051]
[66.5,53.395604786995605,53.395604786995605,53.395604786995605,51.360250253905363,51.360250253905363,null,53.395604786995605,53.980487007639319,53.395604786995605]
[67,53.590758971410771,53.590758971410771,53.590758971410771,51.611597926601398,51.611597926601398,null,53.590758971410771,54.030974197006266,53.590758971410771]
[67.5,53.795016093026028,53.795016093026028,53.795016093026028,51.872773448305132,51.872773448305132,null,53.795016093026028,54.087614578668074,53.795016093026028]
[68,54.008568391174514,54.008568391174514,54.008568391174514,52.144038500208033,52.144038500208033,null,54.008568391174514,54.150446584268302,54.008568391174514]
[68.5,54.231619133728834,54.231619133728834,54.231619133728834,52.425668868831664,52.425668868831664,null,54.231619133728834,54.219512987597049,54.231619133728834]
[69,54.464383131359853,54.464383131359853,54.464383131359853,52.717955216399524,52.717955216399524,null,54.464383131359853,54.294860977981564,54.464383131359853]
[69.5,{"$f":"100 / (((-0.0032 * ((A132 / 1.609344) ^ 2)) + (0.2143 * (A132 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":54.70708728953835},{"$f":"100 / (((-0.0032 * ((A132 / 1.609344) ^ 2)) + (0.2143 * (A132 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":54.70708728953835},{"$f":"100 / (((-0.0032 * ((A132 / 1.609344) ^ 2)) + (0.2143 * (A132 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":54.70708728953835},{"$f":"100 / (((-0.0033 * ((A132 / 1.609344) ^ 2)) + (0.20263 * (A132/ 1.609344)) + 1.7985) * 1.609344 / 3.75)","v":53.0212039084685},{"$f":"100 / (((-0.0033 * ((A132 / 1.609344) ^ 2)) + (0.20263 * (A132/ 1.609344)) + 1.7985) * 1.609344 / 3.75)","v":53.0212039084685},null,{"$f":"100 / (((-0.0032 * ((A132 / 1.609344) ^ 2)) + (0.2143 * (A132 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":54.70708728953835},{"$f":"100 / (((-0.0025 * ((A132 / 1.609344) ^ 2)) + (0.1944 * (A132 / 1.609344)) + 0.5524) * 1.609344 / 3.75)","v":54.376542241674578},{"$f":"100 / (((-0.0032 * ((A132 / 1.609344) ^ 2)) + (0.2143 * (A132 / 1.609344)) + 0.9726) * 1.609344 / 3.75)","v":54.70708728953835}]
[70,54.959971201074978,54.959971201074978,54.959971201074978,53.335737903556115,53.335737903556115,null,54.959971201074978,54.464613051505196,54.959971201074978]
[70.5,55.223287782255099,55.223287782255099,55.223287782255099,53.66189770996818,53.66189770996818,null,55.223287782255099,54.559134365086386,55.223287782255099]
[71,55.497303955913402,55.497303955913402,55.497303955913402,54.000042415548521,54.000042415548521,null,55.497303955913402,54.660171931901999,55.497303955913402]
[71.5,55.782301385111481,55.782301385111481,55.782301385111481,54.350550796650076,54.350550796650076,null,55.782301385111481,54.767796409630925,55.782301385111481]
[72,56.078577261432287,56.078577261432287,56.078577261432287,54.713822513269051,54.713822513269051,null,56.078577261432287,54.882083490098026,56.078577261432287]
[72.5,56.386445152293646,56.386445152293646,56.386445152293646,55.090279397999304,55.090279397999304,null,56.386445152293646,55.003114035279012,56.386445152293646]
[73,56.706235912112554,56.706235912112554,56.706235912112554,55.480366847264207,55.480366847264207,null,56.706235912112554,55.130974223825277,56.706235912112554]
[73.5,57.038298662628399,57.038298662628399,57.038298662628399,55.884555324178145,55.884555324178145,null,57.038298662628399,55.265755708614989,57.038298662628399]
[74,57.383001848221781,57.383001848221781,57.383001848221781,56.30334198338975,56.30334198338975,null,57.383001848221781,55.407555785881996,57.383001848221781]
[74.5,57.740734372652902,57.740734372652902,57.740734372652902,56.737252429383886,56.737252429383886,null,57.740734372652902,55.556477576521374,57.740734372652902]
[75,58.111906824297513,58.111906824297513,58.111906824297513,57.186842620979576,57.186842620979576,null,58.111906824297513,55.712630220220028,58.111906824297513]

{"sheet":"List of Terms","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Supplementary Data","index":15,"n_rows":141,"n_cols":19,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
["Supplementary data collected by Xiangyi Li (2020)"]
["More information can be found: https://files.wri.org/d8/s3fs-public/costs-benefits-appraisal-tool-transit-buses.pdf"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid carbon dioxide emission factors by country"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tailpipe/Exhaust Emission Factors for 12-Meter Buses by Country/Region"]
["China"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: https://www.wri.org/research/costs-and-benefits-appraisal-tool-transit-buses"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Social Costs"]